{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Impressum","User Guide","Glossary","1. User Cockpit","2. Parameter Overview>>>","2.1 Building Specifics","2.2 Technology Specifics","2.3 Market Specifics","2.4 Energy Prices","3. LCOE Results>>>","3.1 per Market","3.2 per Building Type","3.3 per Region","3.4 per Technology","3.5 per energy demand","4. Calculation>>>>","4.1. CAPEX","4.2. Fuelcost","4.3 FOM HU","4.4 FOM EQ","4.5. Total LCOE","4.6 LCOE_Weighted","5. Data>>>>","5.1 General Data","5.2 Technology Specific","5.3 Fuel Prices","5.4 Capacity Factor","5.5 Data Capacity Factor","5.8 Building Specifics","5.9 Regional Distribution"],"not_rendered":{"charts":39,"images":3,"macros":1,"external_links":0,"defined_names":11,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Impressum","index":0,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,3,2,12],[3,3,4,9],[5,3,6,5]]}
[]
[null,null,null,"Levelized Cost Analysis of Heating Technologies in Germany"]
[]
[]
[]
[null,null,null,"February 2023"]

{"sheet":"User Guide","index":1,"n_rows":4,"n_cols":4,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,3,5,14]]}
[]
[]
[]
[null,null,null,"LCOH-Excel Tool User Guide"]

{"sheet":"Glossary","index":2,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,2,4,7]]}
[]
[]
[null,null,"Glossary"]
[]
[]
[]
[null,null,null,"Capex","Capital expenditures"]
[null,null,null,"CF","Capacity factor"]
[null,null,null,"EQ","Additional equipment"]
[null,null,null,"HP","Heat pump"]
[null,null,null,"hp_atw","Air-to-water heat pump"]
[null,null,null,"hp_btw","Brine-to-water heat pump"]
[null,null,null,"hp_wtw","Water-to-water heat pump"]
[null,null,null,"HU","Heat unit"]
[null,null,null,"IC","Investment cost"]
[null,null,null,"LCI","Levelized cost of investment"]
[null,null,null,"LCM","Levelized cost of maintenance"]
[null,null,null,"LCOE","Levelised Cost of Energy"]
[null,null,null,"LCOH","Levelised Cost of Heat"]
[null,null,null,"lMFH","large Multi family house"]
[null,null,null,"OPEX","Operational expenditures"]
[null,null,null,"SFH","Single family house"]
[null,null,null,"sMFH","small Multi family house"]
[null,null,null,"FOM cost","OPEX without fuel cost"]
[null,null,null,"HDD","Heating degree days"]
[null,null,null,"CDD","Cooling degree days"]

{"sheet":"1. User Cockpit","index":3,"n_rows":59,"n_cols":25,"rows_kept":59,"cut":false,"hidden":false,"merged":[[13,2,13,7],[20,2,20,12],[23,4,24,6],[58,3,59,10],[47,3,48,10],[52,2,52,7],[23,9,24,10]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baden-Württemberg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bavaria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berlin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brandenburg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bremen"]
[null,null,"Interest rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hamburg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hesse"]
[null,null,"Interest rate",null,null,null,"% p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mecklenburg-Western Pomerania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Saxony"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Annual conversion energy efficiency improvements",null,null,null,null,"Annual cost reduction of heating unit"]
[]
[]
[null,null,"Gas boiler",null,null,null,"% p.a.",null,null,null,"% p.a."]
[null,null,"HP brine-to-water",null,null,null,"% p.a.",null,null,null,"% p.a."]
[null,null,"HP air-to-water",null,null,null,"% p.a.",null,null,null,"% p.a."]
[null,null,"Pellet boiler",null,null,null,"% p.a.",null,null,null,"% p.a."]
[null,null,"Gas Solar Hybrid",null,null,null,"% p.a.",null,null,null,"% p.a."]
[null,null,"Pellet Solar Hybrid",null,null,null,"% p.a.",null,null,null,"% p.a."]
[]
[]
[]
[]
[]
[null,null,"Subsidies on the upfront investment cost"]
[]
[null,null,null,null,null,"Heating unit",null,null,null,"Additional equipment"]
[]
[null,null,"Gas boiler",null,"gas",null,"% ",null,null,null,"% "]
[null,null,"HP brine-to-water",null,"hp_btw",null,"% ",null,null,null,"% "]
[null,null,"HP air-to-water",null,null,null,"% ",null,null,null,"% "]
[null,null,"Pellet boiler",null,"pellet",null,"% ",null,null,null,"% "]
[null,null,"Gas Solar Hybrid",null,"gas_solar",null,"% ",null,null,null,"% "]
[null,null,"Pellet Solar Hybrid",null,"pellet_solar",null,"% ",null,null,null,"% "]
[null,null,null,"Default value currently set corresponds to the latest funding conditions of the BEG individual funding excluding both the heating replacement bonus (10%) and additional bonus for heat pumps (5%)."]
[]
[]
[]
[]
[null,null,"Subsidies for heat pumps in unrefurbished buildings"]
[]
[null,null,null,null,null,"Heating unit",null,null,null,"Additional equipment"]
[]
[null,null,"HP brine-to-water",null,null,null,"% ",null,null,null,"% "]
[null,null,"HP air-to-water",null,null,null,"% ",null,null,null,"% "]
[null,null,null,"Default value for heat pumps in unrefurbished buildings assumed to be 0, as energy efficiency standards impose refurbishment measures as an indirect prerequisite for heat pump subsidies."]

{"sheet":"2. Parameter Overview>>>","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2.1 Building Specifics","index":5,"n_rows":39,"n_cols":32,"rows_kept":39,"cut":false,"hidden":false,"merged":[[24,0,25,0],[38,16,40,16],[26,16,28,16],[30,16,32,16],[34,16,36,16],[26,1,28,1],[32,1,34,1],[29,1,31,1],[24,1,25,1],[24,2,25,2]]}
[]
[]
[]
["Building specifics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data tables"]
[]
["Average Building size and heating/cooling demand "]
[]
["Building type & refurbishment state","Building type","Energy demand","average floor size","average number of flats","space heat demand","hot water demand","cooling demand"]
[null,null,null,"[m²]","[#]","[kWh/m²]","[kWh/m²]","[kWh/m²]",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "]
["SFH_high","Single Family Home","high",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A27)","v":130},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A27)","v":1},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A27)","v":185.34821478938923},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A27)","v":22.952731043170633},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A27)","v":0.40000000000000008},null,null,null,null,null,null,null,null,"Floor space",null,null,null,null," "]
["SFH_medium",null,"medium ",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A28)","v":130},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A28)","v":1},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A28)","v":126.51576788515973},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A28)","v":23.559787462254917},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A28)","v":0.40000000000000008},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["SFH_low",null,"low",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A29)","v":130},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A29)","v":1},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A29)","v":76.372963811031127},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A29)","v":23.258608536679723},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A29)","v":0.40000000000000008},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["sMFH_high","small Multi Family Home","high",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A30)","v":75},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A30)","v":6},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A30)","v":111.63931902970734},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A30)","v":13.952428067108285},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A30)","v":0.40000000000000008},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
["sMFH_medium",null,"medium ",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A31)","v":75},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A31)","v":6},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A31)","v":59.849532993537757},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A31)","v":14.481893465919653},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A31)","v":0.40000000000000008},null,null,null,null,null,null,null,null," "]
["sMFH_low",null,"low",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A32)","v":75},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A32)","v":6},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A32)","v":42.319275478960201},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A32)","v":14.297652596879315},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A32)","v":0.40000000000000008}]
["lMFH_high","large Multi Family Home","high",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A33)","v":43},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A33)","v":32},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A33)","v":117.18869305736365},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A33)","v":19.670556254907755},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A33)","v":0.40000000000000008}]
["lMFH_medium",null,"medium ",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A34)","v":43},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A34)","v":32},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A34)","v":79.753307065010546},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A34)","v":20.559675883183054},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A34)","v":0.40000000000000008},null,null,null,null,null,null,null,null,"  "]
["lMFH_low",null,"low",{"$f":"AVERAGEIFS('5.8 Building Specifics'!$K:$K, '5.8 Building Specifics'!$B:$B, $A35)","v":43},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$L:$L, '5.8 Building Specifics'!$B:$B, $A35)","v":32},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$E:$E, '5.8 Building Specifics'!$B:$B, $A35)","v":56.731868097838174},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$F:$F, '5.8 Building Specifics'!$B:$B, $A35)","v":20.536467700418822},{"$f":"AVERAGEIFS('5.8 Building Specifics'!$G:$G, '5.8 Building Specifics'!$B:$B, $A35)","v":0.40000000000000008},null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"2.2 Technology Specifics","index":6,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[[25,30,25,33],[25,36,25,39],[35,24,35,27],[35,30,35,33],[35,36,35,39],[1,2,1,3],[1,4,1,5],[24,2,24,5],[34,2,34,5],[24,8,24,11],[34,8,34,11],[36,18,36,21],[20,11,20,26],[26,18,26,21],[24,14,24,17],[34,14,34,17],[25,24,25,27]]}
[]
["State:","Northrhine-Westphalia","energy demand",null,"Low"]
[]
["Investment cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data tables"]
[]
[]
["Investment cost in selected market [EUR/kW]",null,{"$f":"IF($E$2=\"High\",\"SFH_high\",IF($E$2=\"Medium\",\"SFH_medium\",IF($E$2=\"Low\",\"SFH_low\")))","v":"SFH_low"},{"$f":"IF($E$2=\"High\",\"SFH_high\",IF($E$2=\"Medium\",\"SFH_medium\",IF($E$2=\"Low\",\"SFH_low\")))","v":"SFH_low"},"SFH_low","SFH_low",null,null,{"$f":"IF($E$2=\"High\",\"sMFH_high\",IF($E$2=\"Medium\",\"sMFH_medium\",IF($E$2=\"Low\",\"sMFH_low\")))","v":"sMFH_low"},{"$f":"IF($E$2=\"High\",\"sMFH_high\",IF($E$2=\"Medium\",\"sMFH_medium\",IF($E$2=\"Low\",\"sMFH_low\")))","v":"sMFH_low"},"sMFH_low","sMFH_low",null,null,{"$f":"IF($E$2=\"High\",\"lMFH_high\",IF($E$2=\"Medium\",\"lMFH_medium\",IF($E$2=\"Low\",\"lMFH_low\")))","v":"lMFH_low"},{"$f":"IF($E$2=\"High\",\"lMFH_high\",IF($E$2=\"Medium\",\"lMFH_medium\",IF($E$2=\"Low\",\"lMFH_low\")))","v":"lMFH_low"},"lMFH_low","lMFH_low"]
[null,"high","SFH",null,null,null,null,null,"sMFH",null,null,null,null,null,"lMFH"]
[null,"Technology",2023,2025,2028,2030,null,"Technology",2023,2025,2028,2030,null,"Technology",2023,2025,2028,2030]
["gas","Gas boiler",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1153.1883500210865},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1137.9674609584354},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1115.1361273644584},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1099.9152383018072},null,"Gas boiler",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":825.02839316150516},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":814.5588602066091},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":798.85456077426511},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":788.38502781936904},null,"Gas boiler",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":485.11450393275504},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":480.8189871293398},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":474.375711924217},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":470.08019512080182}]
["hp_btw","HP brine-to-water",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2986.6400039883633},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2602.4841510560404},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2026.2503716575557},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1642.0945187252323},null,"HP brine-to-water",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2150.9679089306574},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1888.5161395935345},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1494.8384855878503},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1232.3867162507274},null,"HP brine-to-water",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1122.6663791436781},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1010.83241023911},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":843.08145688225761},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":731.24748797768939}]
["hp_atw","HP air-to-water",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1399.0035932275819},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1254.618766541148},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1038.0415265114968},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":893.65669982506279},null,"HP air-to-water",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1184.9824478415635},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1071.1876429532786},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":900.49543562085159},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":786.70063073256688},null,"HP air-to-water",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":851.14845880336475},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":786.25112190676464},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":688.90511656186436},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":624.00777966526402}]
["pellet","Pellet boiler",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2549.1848183299157},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2521.8969935003383},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2480.9652562559718},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2453.6774314263939},null,"Pellet boiler",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1810.9574794985263},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1791.1525351846724},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1761.4451187138916},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1741.6401744000379},null,"Pellet boiler",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1188.3966294648344},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1172.3382900659276},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1148.2507809675676},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1132.1924415686608}]
["gas_solar","Gas Solar Hybrid",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2285.3324474437959},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2249.7084854285417},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2196.2725424056603},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2160.6485803904061},null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1964.306728318443},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1933.1896351074345},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1886.5139952909219},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1855.3969020799134},null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":983.605912854503},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":970.30175070136636},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":950.34550747166134},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":937.04134531852458}]
["pellet_solar","Pellet Solar Hybrid",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":3197.3786403789486},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":3168.1810654409364},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":3124.384703033918},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":3095.1871280959058},null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2516.2400220471204},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2493.6750665450641},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2459.8276332919795},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":2437.2626777899227},null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,C$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1436.120760550757},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,D$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1420.0560212663318},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,E$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1395.9589123396936},{"$f":"(SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$26,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$D:$D,$B$2,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,F$26,'4.1. CAPEX'!$F:$F,$B$25))","v":1379.8941730552683}]
[]
["Average investment cost (all markets) [EUR/kW]",null,null,null,null,null,null,null,"TFH","TFH","TFH","TFH",null,null,"MFH","MFH","MFH","MFH"]
[null,null,"SFH",null,null,null,null,null,"sMFH",null,null,null,null,null,"lMFH"]
[null,"Technology",2023,2025,2028,2030,null,"Technology",2023,2025,2028,2030,null,"Technology",2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1112.4480456527599},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1097.8234685611837},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1075.8866029238193},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1061.2620258322424},null,"Gas boiler",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":796.20705601584814},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":786.14769015479737},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":771.05864136322089},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":760.99927550216989},null,"Gas boiler",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":365.0081180215102},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":360.88088758305605},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":354.69004192537483},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A27,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":350.56281148692068}]
[null,"HP brine-to-water",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2885.7665249186693},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2516.3134924970809},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1962.1339438646987},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1592.6809114431101},null,"HP brine-to-water",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2082.4981799783304},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1830.0039245158871},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1451.2625413222215},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1198.7682858597775},null,"HP brine-to-water",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1082.1101276572272},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":974.58042060514174},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":813.28586002701411},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A28,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":705.7561529749288}]
[null,"HP air-to-water",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1373.604120062641},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1232.8574451367406},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1021.7374327478904},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":880.99075782198997},null,"HP air-to-water",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1164.8523936856593},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1053.9249452865924},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":887.53377268799181},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":776.60632428892472},null,"HP air-to-water",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":827.4923136282755},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":764.23023416074784},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":669.33711495945613},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A29,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":606.07503549192836}]
[null,"Pellet boiler",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2463.7207344589979},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2437.2917819334484},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2397.6483531451245},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2371.2194006195746},null,"Pellet boiler",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1750.5003910265605},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1731.3161459689625},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1702.5397783825651},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1683.3555333249674},null,"Pellet boiler",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":808.62677110429297},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":799.32749790422486},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":785.37858810412251},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A30,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":776.07931490405429}]
[null,"Gas Solar Hybrid",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2204.8090048665745},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2170.4999244915452},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2119.0363039290005},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2084.7272235539708},null,"Gas Solar Hybrid",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1895.5494935710401},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1865.5667953824538},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1820.5927480995747},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1790.6100499109889},null,"Gas Solar Hybrid",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":842.83549207567398},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":830.01634229890817},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":810.78761763375917},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A31,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":797.96846785699302}]
[null,"Pellet Solar Hybrid",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,C$24,'4.1. CAPEX'!$G:$G,C$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":3088.5948716496537},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,D$24,'4.1. CAPEX'!$G:$G,D$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":3060.3390840058082},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,E$24,'4.1. CAPEX'!$G:$G,E$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":3017.9554025400403},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,F$24,'4.1. CAPEX'!$G:$G,F$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2989.6996148961953},null,"Pellet Solar Hybrid",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,I$24,'4.1. CAPEX'!$G:$G,I$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2430.6162140256979},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,J$24,'4.1. CAPEX'!$G:$G,J$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2408.7806015906835},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,K$24,'4.1. CAPEX'!$G:$G,K$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2376.0271829381627},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,L$24,'4.1. CAPEX'!$G:$G,L$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":2354.1915705031483},null,"Pellet Solar Hybrid",{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,O$24,'4.1. CAPEX'!$G:$G,O$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1104.0361064520673},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,P$24,'4.1. CAPEX'!$G:$G,P$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1093.6978627874928},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,Q$24,'4.1. CAPEX'!$G:$G,Q$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1078.1904972906307},{"$f":"((SUMIFS('4.1. CAPEX'!$I:$I,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25)+SUMIFS('4.1. CAPEX'!$L:$L,'4.1. CAPEX'!$C:$C,$A32,'4.1. CAPEX'!$E:$E,R$24,'4.1. CAPEX'!$G:$G,R$36,'4.1. CAPEX'!$F:$F,$B$25))/16)","v":1067.8522536260562}]
[]
["Efficiency of heating technologies (constant over all markets) [%]"]
[]
[null,"Technology",2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A27)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A27)*(C$46-$C$46)","v":1.0193010971149938},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A27)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A27)*(D$46-$C$46)","v":1.0193010971149938},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A27)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A27)*(E$46-$C$46)","v":1.0193010971149938},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A27)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A27)*(F$46-$C$46)","v":1.0193010971149938}]
[null,"HP brine-to-water",{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A28)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A28)*(C$46-$C$46)","v":3.622254758418741},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A28)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A28)*(D$46-$C$46)","v":3.629526758418741},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A28)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A28)*(E$46-$C$46)","v":3.6404347584187411},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A28)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A28)*(F$46-$C$46)","v":3.647706758418741}]
[null,"HP air-to-water",{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A29)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A29)*(C$46-$C$46)","v":2.7912404686628229},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A29)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A29)*(D$46-$C$46)","v":2.7985124686628229},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A29)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A29)*(E$46-$C$46)","v":2.809420468662823},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A29)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A29)*(F$46-$C$46)","v":2.816692468662823}]
[null,"Pellet boiler",{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A30)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A30)*(C$46-$C$46)","v":0.92482769183642211},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A30)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A30)*(D$46-$C$46)","v":0.93082769183642211},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A30)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A30)*(E$46-$C$46)","v":0.93982769183642212},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A30)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A30)*(F$46-$C$46)","v":0.94582769183642212}]
[null,"Gas Solar Hybrid",{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A31)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A31)*(C$46-$C$46)","v":1.1300822164658182},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A31)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A31)*(D$46-$C$46)","v":1.1319003982839999},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A31)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A31)*(E$46-$C$46)","v":1.1346276710112728},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A31)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A31)*(F$46-$C$46)","v":1.1364458528294545}]
[null,"Pellet Solar Hybrid",{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A32)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A32)*(C$46-$C$46)","v":0.99345932621199673},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A32)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A32)*(D$46-$C$46)","v":1.0007320534847239},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A32)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A32)*(E$46-$C$46)","v":1.0116411443938149},{"$f":"SUMIFS('5.1 General Data'!$D$8:$D$13,'5.1 General Data'!$C$8:$C$13,$A32)+SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$A32)*(F$46-$C$46)","v":1.0189138716665422}]

{"sheet":"2.3 Market Specifics","index":7,"n_rows":103,"n_cols":21,"rows_kept":103,"cut":false,"hidden":false,"merged":[[25,14,27,14],[29,15,31,15],[33,15,35,15]]}
["Selected state:","Northrhine-Westphalia"]
[]
[]
["Regional distribution"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data tables"]
[]
[null,"Regional distribution in the markets [%]",null,null,null,null,null,"selected state:",null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Bavaria",null,"Rural","Towns","Cities",null,{"$f":"B1","v":"Northrhine-Westphalia"},null,"Rural","Towns","Cities",null,null,null,null,null,null,null," "]
[null,"Building type","Building type","Rural","Semi-Urban","Urban",null,"Building type","Building type","Rural","Semi-Urban","Urban",null,null," ",null,null,null,null," "]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B24, '5.9 Regional Distribution'!$C:$C, $B26)","v":0.69828060899965794},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B24, '5.9 Regional Distribution'!$C:$C, $B26)","v":0.65552641421546698},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B24, '5.9 Regional Distribution'!$C:$C, $B26)","v":0.53496604560379069},null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,J$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H26)","v":0.68650235122425818},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,K$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H26)","v":0.65213200911302815},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,L$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H26)","v":0.49113785872281751},null,null," "]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B$24, '5.9 Regional Distribution'!$C:$C, $B27)","v":0.20254234200810431},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B$24, '5.9 Regional Distribution'!$C:$C, $B27)","v":0.13882521391349842},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B$24, '5.9 Regional Distribution'!$C:$C, $B27)","v":8.9570755375706773E-2},null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,J$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H27)","v":0.20375060807523918},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,K$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H27)","v":0.1634094384284239},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,L$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H27)","v":0.12520946444131645}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B$24, '5.9 Regional Distribution'!$C:$C, $B28)","v":9.917704899223781E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B$24, '5.9 Regional Distribution'!$C:$C, $B28)","v":0.20564837187103466},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B$24, '5.9 Regional Distribution'!$C:$C, $B28)","v":0.37546319902050257},null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,J$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H28)","v":0.10974704070050267},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,K$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H28)","v":0.18445855245854789},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,L$25, '5.9 Regional Distribution'!$B:$B,$H$24, '5.9 Regional Distribution'!$C:$C, $H28)","v":0.38365267683586607}]
[null,"Baden-Württemberg",null,null,null,null,null,null,null,null,null,null,null,null,"  "]
[null,"Building type","Building type","Rural","Semi-Urban","Urban",null,null,null,null,null,null,null,null,null," "]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B31)","v":0.64759381278994677},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B31)","v":0.61127228899184516},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B31)","v":0.41840770378407705}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B32)","v":0.22145772510842368},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B32)","v":0.20637854102200262},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B32)","v":0.14557981825579819}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B33)","v":0.13094846210162955},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B33)","v":0.18234916998615219},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B29, '5.9 Regional Distribution'!$C:$C, $B33)","v":0.43601247796012477},null,null,null,null,null,null,null,null,null," "]
[null,"Berlin",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B36)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B36)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B36)","v":0.51930963927777085}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B37)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B37)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B37)","v":5.2896672229548865E-2}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B38)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B38)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B34, '5.9 Regional Distribution'!$C:$C, $B38)","v":0.42779368849268024}]
[null,"Brandenburg"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B41)","v":0.79017786772093346},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B41)","v":0.60481612224266235},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B41)","v":0}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B42)","v":0.10075455655671275},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B42)","v":7.6385090903064348E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B42)","v":0}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B43)","v":0.10906757572235376},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B43)","v":0.31879878685427337},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B39, '5.9 Regional Distribution'!$C:$C, $B43)","v":0}]
[null,"Bremen"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B46)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B46)","v":0.66142757498256222},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B46)","v":0.67483348395086518}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B47)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B47)","v":7.4587305277842367E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B47)","v":0.10149111356561903}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B48)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B48)","v":0.26398511973959543},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B44, '5.9 Regional Distribution'!$C:$C, $B48)","v":0.22367540248351575}]
[null,"Hamburg"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B51)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B51)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B51)","v":0.59507307928655329}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B52)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B52)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B52)","v":8.0009956518018968E-2}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B53)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B53)","v":0},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B49, '5.9 Regional Distribution'!$C:$C, $B53)","v":0.32491696419542776}]
[null,"Hesse"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B56)","v":0.65474255577551654},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B56)","v":0.61880342556203094},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B56)","v":0.43032329079864651}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B57)","v":0.23272300577975313},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B57)","v":0.19849004831529088},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B57)","v":0.11931183497085084}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B58)","v":0.11253443844473031},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B58)","v":0.18270652612267813},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B54, '5.9 Regional Distribution'!$C:$C, $B58)","v":0.45036487423050264}]
[null,"Mecklenburg-Western Pomerania"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B61)","v":0.76468230925878977},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B61)","v":0.51231024013248694},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B61)","v":0}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B62)","v":9.9624065274699511E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B62)","v":5.9398288711012971E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B62)","v":0}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B63)","v":0.13569362546651073},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B63)","v":0.42829147115650013},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B59, '5.9 Regional Distribution'!$C:$C, $B63)","v":0}]
[null,"Lower Saxony"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B66)","v":0.76393370401913119},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B66)","v":0.64987760930169303},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B66)","v":0.71336766583036226}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B67)","v":0.1508638127713216},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B67)","v":0.12583415089024663},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B67)","v":0.11831506668427308}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B68)","v":8.520248320954725E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B68)","v":0.22428823980806031},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B64, '5.9 Regional Distribution'!$C:$C, $B68)","v":0.16831726748536469}]
[null,"Northrhine-Westphalia"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B71)","v":0.68650235122425818},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B71)","v":0.65213200911302815},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B71)","v":0.49113785872281751}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B72)","v":0.20375060807523918},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B72)","v":0.1634094384284239},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B72)","v":0.12520946444131645}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B73)","v":0.10974704070050267},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B73)","v":0.18445855245854789},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B69, '5.9 Regional Distribution'!$C:$C, $B73)","v":0.38365267683586607}]
[null,"Rhineland-Palatinate"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B76)","v":0.7567679446448764},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B76)","v":0.66490740230174794},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B76)","v":0.59097464448618187}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B77)","v":0.16100035000807711},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B77)","v":0.15222100561651714},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B77)","v":0.13288167426884895}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B78)","v":8.2231705347046477E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B78)","v":0.1828715920817349},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B74, '5.9 Regional Distribution'!$C:$C, $B78)","v":0.27614368124496913}]
[null,"Saarland"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B81)","v":0.77153732167242928},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B81)","v":0.66988720452854167},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B81)","v":0}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B82)","v":0.18081180811808117},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B82)","v":0.21864678879905014},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B82)","v":0}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B83)","v":4.7650870209489493E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B83)","v":0.11146600667240818},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B79, '5.9 Regional Distribution'!$C:$C, $B83)","v":0}]
[null,"Saxony"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B86)","v":0.64178087799446548},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B86)","v":0.52753089815701859},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B86)","v":0.47816577668099997}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B87)","v":0.17324753156162501},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B87)","v":0.16714883284168192},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B87)","v":7.4742289312743987E-2}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B88)","v":0.18497159044390954},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B88)","v":0.30532026900129949},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B84, '5.9 Regional Distribution'!$C:$C, $B88)","v":0.44709193400625602}]
[null,"Saxony-Anhalt"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B91)","v":0.73199413032439153},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B91)","v":0.62091145735088848},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B91)","v":0.49665802755422178}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B92)","v":0.13113607011623396},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B92)","v":7.3923869166635223E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B92)","v":6.949938616832628E-2}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B93)","v":0.13686979955937448},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B93)","v":0.30516467348247633},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B89, '5.9 Regional Distribution'!$C:$C, $B93)","v":0.43384258627745192}]
[null,"Schleswig-Holstein"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B96)","v":0.81148826265351182},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B96)","v":0.76868138463385127},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B96)","v":0.62972167906288268}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B97)","v":0.10453212368276371},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B97)","v":9.2352012409628537E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B97)","v":5.9209444271851756E-2}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B98)","v":8.3979613663724445E-2},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B98)","v":0.13896660295652014},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B94, '5.9 Regional Distribution'!$C:$C, $B98)","v":0.31106887666526561}]
[null,"Thuringia"]
[null,"Building type","Building type","Rural","Semi-Urban","Urban"]
[null,"SFH","Single Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B101)","v":0.68178711566553918},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B101)","v":0.556150969582482},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B101)","v":0}]
[null,"sMFH","small Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B102)","v":0.18672524439533852},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B102)","v":0.10752149273295038},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B102)","v":0}]
[null,"lMFH","large Multi Family Home",{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,D$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B103)","v":0.13148763993912224},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,E$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B103)","v":0.33632753768456763},{"$f":"SUMIFS('5.9 Regional Distribution'!$E:$E, '5.9 Regional Distribution'!$A:$A,F$25, '5.9 Regional Distribution'!$B:$B,$B99, '5.9 Regional Distribution'!$C:$C, $B103)","v":0}]

{"sheet":"2.4 Energy Prices","index":8,"n_rows":46,"n_cols":23,"rows_kept":46,"cut":false,"hidden":false,"merged":[[43,1,43,2],[44,1,44,2],[45,1,45,2],[22,22,24,22],[25,1,27,1],[30,1,32,1],[35,1,37,1],[42,1,42,2]]}
[]
[]
[]
["Fuel prices*",null,null,null,null,null,null,null,"CO2 prices"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["* Fuel prices incl. Externalities (CO2 Price)"]
[]
["Data tables"]
[]
["Fuel prices incl. Externalities (CO2 Price) in [EUR/kWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,2020]
[null,"Scenario","Fuel",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"high","Gas",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.27176182237600927},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.22322330551597802},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.17471311118472313},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.12512311356654879},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.12935581354284534},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.1323728244876746},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.13529049251442793},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.13707380551927278},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.14124289166325615},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.14518782533042077},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.14901237217493485},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.15272019791084807},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.15641487078354016},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.15989986398267386},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.16327855799799551},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.16454458946852099},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.1657488916851507},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C26,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.16683851361897964}]
[null,null,"Electricity",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.752},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.63119999999999998},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.51049999999999995},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.38969999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.38159999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.3735},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.3654},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.35730000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.3553},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.35339999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.35139999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.34939999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.34749999999999998},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.34549999999999997},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.34360000000000002},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.34160000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.3397},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C27,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.3377}]
[null,null,"Pellet",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.20023400000000002},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.16222732000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":0.12429620000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.6289520000000008E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.4929440000000009E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.3493800000000007E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.2133720000000007E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.0698080000000005E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.1680360000000007E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.2587080000000007E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.3493800000000007E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.4400520000000007E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.5382800000000009E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.6289520000000008E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.7196240000000008E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.8102960000000008E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.908524000000001E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C28,'5.3 Fuel Prices'!$C:$C,$B26)","v":8.999196000000001E-2}]
[]
[null,"Scenario","Fuel",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"mid","Gas",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.15966182237600923},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.13932330551597802},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.11109311118472311},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.772311356654878E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.5101682635328255E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.233571607989316E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":8.9429506120390037E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":8.6387232223858634E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":8.7657951282610475E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":8.8873383691528945E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.0135247451084768E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.1245214445101863E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.2304911588738006E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.3315921949176941E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.4279785839660651E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.5298001887476724E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.6172028076501215E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C31,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.7003282764884444E-2}]
[null,null,"Electricity",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.41220000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.39639999999999997},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.38059999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.36470000000000002},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.34799999999999998},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.33129999999999998},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.31459999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.29780000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.29530000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.2928},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.2903},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.2878},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.2853},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.28270000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.2802},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.2777},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.2752},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C32,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.2727}]
[null,null,"Pellet",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":0.11553124000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":9.883248E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":7.6224927999999997E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":6.5586080000000005E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":6.0901360000000009E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":5.6216639999999998E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":5.1531920000000002E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.6847200000000006E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.6922760000000008E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.6998320000000003E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.7149440000000001E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.7225000000000003E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.7300560000000005E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.7376120000000008E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.7451679999999996E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.7602800000000001E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.7678360000000003E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C33,'5.3 Fuel Prices'!$C:$C,$B31)","v":4.7753920000000005E-2}]
[]
[null,"Scenario","Fuel",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"low","Gas",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.10676182237600923},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":9.6923305515978025E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":8.7113111184723105E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.6223113566548789E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.5158310603901463E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.4148712096703359E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.2995676733346213E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.1800527142755588E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.3164550786116098E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.4489000827490631E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.5775096983818513E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.7124026354766576E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.8336944232896277E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.9514974894600007E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":8.0659212372248879E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":8.1770721207985106E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":8.285053718958163E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C36,'5.3 Fuel Prices'!$C:$C,$B36)","v":8.3999668068782618E-2}]
[null,null,"Electricity",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.37019999999999997},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.35370000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.3372},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.32069999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.3019},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.28310000000000002},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.26429999999999998},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.2455},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.24249999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.2394},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.23630000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.23330000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.23019999999999999},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.2271},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.224},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.221},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.21790000000000001},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C37,'5.3 Fuel Prices'!$C:$C,$B36)","v":0.21479999999999999}]
[null,null,"Pellet",{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!D$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":7.5560000000000016E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!E$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":6.6795040000000014E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!F$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":5.810564E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!G$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.9340679999999998E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!H$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.7753920000000005E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!I$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.6242720000000001E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!J$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.4655960000000001E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!K$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.3069200000000002E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!L$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.3447000000000006E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!M$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.3824800000000004E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!N$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.4202600000000009E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!O$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.4655960000000001E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!P$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.5033760000000006E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!Q$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.5411560000000004E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!R$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.5789360000000001E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!S$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.6167160000000006E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!T$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.6544960000000003E-2},{"$f":"SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'2.4 Energy Prices'!U$25,'5.3 Fuel Prices'!$B:$B,'2.4 Energy Prices'!$C38,'5.3 Fuel Prices'!$C:$C,$B36)","v":4.6998320000000003E-2}]
[]
[]
["CO2 price [EUR2018/t CO2]"]
[]
[null,"Scenario",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"high",null,{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,D$43)","v":33.640907343329488},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,E$43)","v":42.404505054617005},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,F$43)","v":50.811498431458283},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,G$43)","v":54.343848589794952},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,H$43)","v":84.35728130768824},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,I$43)","v":108.82002232673923},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,J$43)","v":132.2910075344673},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,K$43)","v":150.61594785707851},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,L$43)","v":164.89000827490622},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,M$43)","v":178.5463946787103},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,N$43)","v":191.6038416663425},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,O$43)","v":204.08058662113461},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,P$43)","v":215.99438200766249},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,Q$43)","v":227.36250737648689},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,R$43)","v":238.20178108455468},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,S$43)","v":238.53029586328853},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,T$43)","v":238.05418748831192},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B44,'5.3 Fuel Prices'!$A:$A,U$43)","v":237.50504288049575}]
[null,"mid",null,{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,D$43)","v":33.640907343329488},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,E$43)","v":42.404505054617005},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,F$43)","v":50.811498431458283},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,G$43)","v":54.343848589794952},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,H$43)","v":72.147674802628103},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,I$43)","v":89.232418307926181},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,J$43)","v":105.61943343477631},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,K$43)","v":121.32951355153547},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,L$43)","v":127.15398648064907},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,M$43)","v":132.70340145039279},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,N$43)","v":137.98630572678988},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,O$43)","v":143.01101713981024},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,P$43)","v":147.78562979471644},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,Q$43)","v":152.31801964764645},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,R$43)","v":156.61584994856042},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,S$43)","v":160.68657655461053},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,T$43)","v":164.53745311692148},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B45,'5.3 Fuel Prices'!$A:$A,U$43)","v":168.17553614370365}]
[null,"low",null,{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,D$43)","v":33.640907343329488},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,E$43)","v":42.404505054617005},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,F$43)","v":50.811498431458283},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,G$43)","v":54.343848589794952},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,H$43)","v":59.494082606474862},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,I$43)","v":64.421453217429629},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,J$43)","v":69.132720066399045},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,K$43)","v":73.634463396793947},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,L$43)","v":77.933088488139759},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,M$43)","v":82.03482998751555},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,N$43)","v":85.94575613840054},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,O$43)","v":89.671772909286418},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,P$43)","v":93.218628024359603},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,Q$43)","v":96.591914898507511},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,R$43)","v":99.797076478850116},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,S$43)","v":102.83940899495074},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,T$43)","v":105.72406561980912},{"$f":"SUMIFS('5.3 Fuel Prices'!$G:$G,'5.3 Fuel Prices'!$C:$C,$B46,'5.3 Fuel Prices'!$A:$A,U$43)","v":108.45606004369459}]

{"sheet":"3. LCOE Results>>>","index":9,"n_rows":18,"n_cols":17,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,6,1,7]]}
[]
[null,null,null,null,null,null,"Technologies",null,"Buiding Types","Szenarios","Markets","Refurbishment"]
[null,null,null,null,null,null,"Gas boiler","gas","SFH_high","high","Baden-Württemberg","High","Single Family Home","SFH",null,"high energy demand","igh"]
[null,null,null,null,null,null,"HP brine-to-water","hp_btw","sMFH_high","mid","Bavaria","Medium","small Multi Family Home","sMFH",null,"medium energy demand","ium"]
[null,null,null,null,null,null,"HP air-to-water","hp_atw","lMFH_high","low","Berlin","Low","large Multi Family Home","lMFH",null,"low energy demand","low"]
[null,null,null,null,null,null,"Pellet boiler","pellet","SFH_medium",null,"Brandenburg"]
[null,null,null,null,null,null,"Gas Solar Hybrid","gas_solar","sMFH_medium",null,"Bremen",null,"Single Family Home","SFH"]
[null,null,null,null,null,null,"Pellet Solar Hybrid","pellet_solar","lMFH_medium",null,"Hamburg",null,"small Multi Family Home","sMF"]
[null,null,null,null,null,null,null,null,"SFH_low",null,"Hesse",null,"large Multi Family Home","lMF"]
[null,null,null,null,null,null,null,null,"sMFH_low",null,"Mecklenburg-Western Pomerania",null,null,{"$f":"LEFT(B10,3)","v":""}]
[null,null,null,null,null,null,null,null,"lMFH_low",null,"Lower Saxony"]
[null,null,null,null,null,null,null,null,null,null,"Northrhine-Westphalia"]
[null,null,null,null,null,null,null,null,null,null,"Rhineland-Palatinate"]
[null,null,null,null,null,null,null,null,null,null,"Saarland"]
[null,null,null,null,null,null,null,null,null,null,"Saxony"]
[null,null,null,null,null,null,null,null,null,null,"Saxony-Anhalt"]
[null,null,null,null,null,null,null,null,null,null,"Schleswig-Holstein"]
[null,null,null,null,null,null,null,null,null,null,"Thuringia"]

{"sheet":"3.1 per Market","index":10,"n_rows":187,"n_cols":48,"rows_kept":187,"cut":false,"hidden":false,"merged":[[59,14,59,17],[49,20,49,23],[49,26,49,29],[49,32,49,35],[49,38,49,41],[49,14,49,17],[39,14,39,17],[69,14,69,17],[119,14,119,17],[129,14,129,17],[99,14,99,17],[109,14,109,17],[79,14,79,17],[79,20,79,23],[89,20,89,23],[89,26,89,29],[89,32,89,35],[89,38,89,41],[89,14,89,17],[99,32,99,35],[99,38,99,41],[199,39,199,42],[199,14,199,17],[199,19,199,22],[199,24,199,27],[199,29,199,32],[199,34,199,37],[149,14,149,17],[139,14,139,17],[149,20,149,23],[149,26,149,29],[149,32,149,35],[169,14,169,17],[159,14,159,17],[169,20,169,23],[169,26,169,29],[169,32,169,35],[189,14,189,17],[189,19,189,22],[189,24,189,27],[189,29,189,32],[189,34,189,37],[189,39,189,42],[179,14,179,17],[179,20,179,23],[179,26,179,29],[179,32,179,35],[179,38,179,41],[49,44,49,47],[59,20,59,23],[59,26,59,29],[59,32,59,35],[59,38,59,41],[59,44,59,47],[169,38,169,41],[169,44,169,47],[109,44,109,47],[119,20,119,23],[119,26,119,29],[119,32,119,35],[119,38,119,41],[119,44,119,47],[109,20,109,23],[109,26,109,29],[109,32,109,35],[109,38,109,41],[179,44,179,47],[149,38,149,41],[149,44,149,47],[99,44,99,47],[69,44,69,47],[79,26,79,29],[79,32,79,35],[79,38,79,41],[79,44,79,47],[69,20,69,23],[69,26,69,29],[69,32,69,35],[69,38,69,41],[1,2,1,4],[159,20,159,23],[159,26,159,29],[159,32,159,35],[159,38,159,41],[159,44,159,47],[129,44,129,47],[139,20,139,23],[139,26,139,29],[139,32,139,35],[139,38,139,41],[139,44,139,47],[129,20,129,23],[129,26,129,29],[129,32,129,35],[129,38,129,41],[39,44,39,47],[39,38,39,41],[39,32,39,35],[39,26,39,29],[39,20,39,23],[89,44,89,47],[99,20,99,23],[99,26,99,29]]}
["Select:"]
["Building Type:","Single Family Home","Energy Price Scenario:",null,null,"mid"]
["Disclaimer: The feed-in of solar thermal energy is based on a German average and not on the different federal states."]
[]
["LCOH for Baden-Württemberg",null,null,null,null,null,null,null,"Composition of LCOH for Baden-Württemberg"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOH for Schleswig-Holstein",null,null,null,null,null,null,null,"Composition of LCOH for Schleswig-Holstein"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data tables"]
[]
["LCOE per state for selected building type [EUR/MWh]",null,null,null,null,null,null,null,null,null,null,null,"Composition of LCOE per state for selected building type [EUR/MWh]"]
[]
[null,"Baden-Württemberg",null,null,null,null,null,null,null,null,null,null,null,"Baden-Württemberg"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water",null,null,null,null,null,"HP air-to-water",null,null,null,null,null,"Pellet boiler",null,null,null,null,null,"Gas Solar Hybrid",null,null,null,null,null,"Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$40))","v":149.98406630349623},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$40))","v":157.39866370500673},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$40))","v":152.28388091837041},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$40))","v":148.60038653132858},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$40))","v":147.0418311316526},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$40))","v":146.50813790944176},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$40))","v":146.17800086652102},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$40))","v":146.07333095112062},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$40))","v":146.21678622425247},null,null,"Cost composition\\Year",2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$40))","v":193.79037588911831},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$40))","v":192.93088588722796},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$40))","v":184.42420050222617},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$40))","v":176.11886534380216},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$40))","v":168.02420164330357},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$40))","v":160.15190461202639},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$40))","v":152.52763082058388},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$40))","v":145.16296663524116},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$40))","v":138.07006906786285},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$41)","v":38.402003419824439},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$41)","v":37.704489735105128},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$41)","v":36.658219208026154},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$41)","v":35.960705523306842},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$41)","v":84.160693094328238},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$41)","v":71.833473782135854},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$41)","v":53.342644813847308},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$41)","v":41.015425501654931},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$41)","v":68.985457439638338},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$41)","v":58.88099142416484},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$41)","v":43.724292400954596},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$41)","v":33.619826385481097},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$41)","v":54.319556816804251},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$41)","v":53.992658781798411},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$41)","v":53.502311729289644},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$41)","v":53.175413694283804},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$41)","v":57.32565114037277},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$41)","v":56.284418324503235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$41)","v":54.722569100698934},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$41)","v":53.681336284829385},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$41)","v":78.784859800400397},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$41)","v":78.3107282469376},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$41)","v":77.599530916743404},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$41)","v":77.125399363280621}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$40))","v":203.89925241938721},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$40))","v":205.80601440672569},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$40))","v":197.99856895100635},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$40))","v":190.42312252806664},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$40))","v":183.1154284906022},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$40))","v":176.09014835002318},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$40))","v":169.37960929983115},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$40))","v":162.99830555632053},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$40))","v":156.96144377706929},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$41)","v":10.594074441728894},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$41)","v":10.594074441728894},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$41)","v":10.594074441728894},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$41)","v":10.594074441728894},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$41)","v":17.349207603978513},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$41)","v":17.030873519501839},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$41)","v":16.553372392786834},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$41)","v":16.235038308310166},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$41)","v":31.018767379157286},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$41)","v":31.018767379157286},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$41)","v":31.018767379157286},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$41)","v":31.018767379157286},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$41)","v":36.73034191920442},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$41)","v":36.056390691329113},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$41)","v":35.045463849516153},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$41)","v":34.371512621640832},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$41)","v":10.694234573976747},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$41)","v":10.694234573976747},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$41)","v":10.694234573976747},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$41)","v":10.694234573976747},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$41)","v":28.566928222974425},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$41)","v":28.042764402369393},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$41)","v":27.256518671461833},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$41)","v":26.732354850856797}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$40))","v":178.36487993235647},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$40))","v":182.69760681745856},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$40))","v":175.85259738514566},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$40))","v":170.40176620039495},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$40))","v":166.97941437392086},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$40))","v":164.51225167115678},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$40))","v":162.43227753076016},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$40))","v":160.75811005350812},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$40))","v":159.50572030242347},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$41)","v":9.5125879721999773},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$41)","v":9.5125879721999773},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$41)","v":9.5125879721999773},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$41)","v":9.5125879721999773},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$41)","v":11.819224829150045},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$41)","v":11.819224829150045},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$41)","v":11.819224829150045},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$41)","v":11.819224829150045},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$41)","v":9.0874351738392107},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$41)","v":9.0874351738392107},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$41)","v":9.0874351738392107},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$41)","v":9.0874351738392107},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$41)","v":22.219149077909446},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$41)","v":21.787301283054958},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$41)","v":21.139529590773229},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$41)","v":20.707681795918742},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$41)","v":14.200178401497961},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$41)","v":14.200178401497961},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$41)","v":14.200178401497961},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$41)","v":14.200178401497961},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$41)","v":32.226561621094596},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$41)","v":31.600211371451227},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$41)","v":30.660685996986157},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$41)","v":30.034335747342777}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$40))","v":165.00888607038416},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$40))","v":171.41432032977229},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$40))","v":166.53471159358136},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$40))","v":162.94893300389757},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$40))","v":161.2770207148105},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$40))","v":160.52690721042342},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$40))","v":159.95973449798473},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$40))","v":159.59470056336281},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B45,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$40))","v":159.45161109151812},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$41)","v":1.3003237153172358},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$41)","v":1.3003237153172358},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$41)","v":1.3003237153172358},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$41)","v":1.3003237153172358},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$41)","v":2.2910269997700583},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$41)","v":2.2910269997700583},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$41)","v":2.2910269997700583},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$41)","v":2.2910269997700583},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$41)","v":3.807264057363422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$41)","v":3.807264057363422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$41)","v":3.807264057363422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$41)","v":3.807264057363422},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$41)","v":3.7791795880894599},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$41)","v":3.7057280636520047},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$41)","v":3.5955507769958208},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$41)","v":3.5220992525583656},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$41)","v":1.3126174363032037},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$41)","v":1.3126174363032037},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$41)","v":1.3126174363032037},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$41)","v":1.3126174363032037},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$41)","v":2.9392471290400684},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$41)","v":2.8821203962944697},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$41)","v":2.7964302971760722},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$41)","v":2.7393035644304735}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$40))","v":199.71472396170074},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$40))","v":203.58115529448233},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$40))","v":197.05120243533102},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$40))","v":191.82176742515901},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$40))","v":188.4805031969172},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$40))","v":186.02840242601459},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$40))","v":183.9371241626007},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$40))","v":182.22350261248522},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$40))","v":180.90189585500656},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$41)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$41)","v":89.488910666977347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$41)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$41)","v":88.849094571699482},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$41)","v":77.310733360001137},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$41)","v":73.14426621324435},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$41)","v":68.521361785029654},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$41)","v":66.709353428977636},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$41)","v":92.907090356727423},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$41)","v":87.628664493541876},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$41)","v":81.741850288516645},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$41)","v":79.428150781228254},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$41)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$41)","v":54.85968738056043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$41)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$41)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$41)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$41)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$41)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$41)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$41)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$41)","v":50.985943008106325},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$41)","v":45.623958280233211},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$39,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$41)","v":44.270502329095912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O42:O46)","v":157.39866370500673},{"$f":"SUM(P42:P46)","v":148.60038653132858},146.17800086652102,146.21678622425242,null,"SUM",{"$f":"SUM(U42:U46)","v":192.93088588722799},{"$f":"SUM(V42:V46)","v":176.11886534380216},152.52763082058391,138.07006906786285,null,"SUM",{"$f":"SUM(AA42:AA46)","v":205.80601440672569},{"$f":"SUM(AB42:AB46)","v":190.42312252806664},169.37960929983115,156.96144377706929,null,"SUM",{"$f":"SUM(AG42:AG46)","v":182.69760681745856},{"$f":"SUM(AH42:AH46)","v":170.40176620039492},162.43227753076013,159.50572030242347,null,"SUM",{"$f":"SUM(AM42:AM46)","v":171.41432032977229},{"$f":"SUM(AN42:AN46)","v":162.94893300389757},159.95973449798473,159.45161109151809,null,"SUM",{"$f":"SUM(AS42:AS46)","v":203.58115529448236},{"$f":"SUM(AT42:AT46)","v":191.82176742515901},183.93712416260067,180.90189585500659]
[]
[null,"Bavaria",null,null,null,null,null,null,null,null,null,null,null,"Bavaria",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water",null,null,null,null,null,"HP air-to-water",null,null,null,null,null,"Pellet boiler",null,null,null,null,null,"Gas Solar Hybrid",null,null,null,null,null,"Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$50))","v":146.82724453826603},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$50))","v":154.26067144515582},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$50))","v":149.16471816389884},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$50))","v":145.50005328223628},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$50))","v":143.9603273879396},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$50))","v":143.44546367110809},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$50))","v":143.13415613356662},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$50))","v":143.04831572354553},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$50))","v":143.21060050205665},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$50))","v":189.62285847762973},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$50))","v":189.05368140320186},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$50))","v":180.81857431570944},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$50))","v":172.78532004083968},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$50))","v":164.96326115022902},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$50))","v":157.36411990682728},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$50))","v":150.01361386037769},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$50))","v":142.92335586455647},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$50))","v":136.10553070739462},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$51)","v":36.328665660837359},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$51)","v":35.668810986876636},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$51)","v":34.679028975935552},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$51)","v":34.019174301974836},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$51)","v":80.345572868487665},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$51)","v":68.577163399669644},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$51)","v":50.924549196442584},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$51)","v":39.156139727624549},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$51)","v":66.797628762439729},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$51)","v":57.013619279935881},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$51)","v":42.337605056180109},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$51)","v":32.553595573676262},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$51)","v":51.769413378046409},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$51)","v":51.457862244377118},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$51)","v":50.9905355438732},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$51)","v":50.678984410203903},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$51)","v":54.660825199755152},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$51)","v":53.667994873220742},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$51)","v":52.178749383419138},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$51)","v":51.185919056884742},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$51)","v":75.252801860825443},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$51)","v":74.799926423348055},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$51)","v":74.120613267131972},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$51)","v":73.667737829654584}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$50))","v":201.71249975665629},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$50))","v":203.80924945324085},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$50))","v":196.14961331313742},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$50))","v":188.72300996062415},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$50))","v":181.56534371031631},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$50))","v":174.69133522136161},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$50))","v":168.13344677281111},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$50))","v":161.90623018567891},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$50))","v":156.0249525189588},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$51)","v":10.103251825968176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$51)","v":10.103251825968176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$51)","v":10.103251825968176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$51)","v":10.103251825968176},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$51)","v":17.600405773969364},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$51)","v":17.277462548758919},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$51)","v":16.793047710943249},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$51)","v":16.470104485732801},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$51)","v":31.086517436596345},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$51)","v":31.086517436596345},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$51)","v":31.086517436596345},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$51)","v":31.086517436596345},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$51)","v":35.386729425787486},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$51)","v":34.737431638158355},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$51)","v":33.763484956714656},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$51)","v":33.114187169085533},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$51)","v":10.382666719379365},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$51)","v":10.382666719379365},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$51)","v":10.382666719379365},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$51)","v":10.382666719379365},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$51)","v":27.576488850731256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$51)","v":27.070498229616923},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$51)","v":26.311512297945416},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$51)","v":25.805521676831081}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$50))","v":173.25827559390672},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$50))","v":177.6224830867182},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$50))","v":170.80895426211475},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$50))","v":165.38960368507338},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$50))","v":161.99873246630875},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$50))","v":159.56305037125404},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$50))","v":157.51455683856682},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$50))","v":155.8718699690242},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$50))","v":154.65096082564892},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$51)","v":8.998999980114462},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$51)","v":8.998999980114462},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$51)","v":8.998999980114462},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$51)","v":8.998999980114462},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$51)","v":11.283443075916285},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$51)","v":11.283443075916285},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$51)","v":11.283443075916285},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$51)","v":11.283443075916285},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$51)","v":8.7992331090358427},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$51)","v":8.7992331090358427},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$51)","v":8.7992331090358427},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$51)","v":8.7992331090358427},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$51)","v":21.176025375208614},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$51)","v":20.76445156425838},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$51)","v":20.147090847833034},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$51)","v":19.735517036882801},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$51)","v":13.54007244521237},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$51)","v":13.54007244521237},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$51)","v":13.54007244521237},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$51)","v":13.54007244521237},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$51)","v":30.781790593674309},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$51)","v":30.183520680504362},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$51)","v":29.286115810749443},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$51)","v":28.687845897579507}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$50))","v":161.3099430293359},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$50))","v":167.73957853339161},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$50))","v":162.88417104186829},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$50))","v":159.32259369685204},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$50))","v":157.67488265243253},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$50))","v":156.94897039271302},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$50))","v":156.40599892494191},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$50))","v":156.06516623498754},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$50))","v":155.94627800781041},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$51)","v":1.2400798222996643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$51)","v":1.2400798222996643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$51)","v":1.2400798222996643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$51)","v":1.2400798222996643},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$51)","v":2.3241986467339175},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$51)","v":2.3241986467339175},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$51)","v":2.3241986467339175},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$51)","v":2.3241986467339175},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$51)","v":3.8155797442964028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$51)","v":3.8155797442964028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$51)","v":3.8155797442964028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$51)","v":3.8155797442964028},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$51)","v":3.6409354922247164},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$51)","v":3.5701708577190718},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$51)","v":3.4640239059606053},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$51)","v":3.3932592714549612},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$51)","v":1.2743753914231255},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$51)","v":1.2743753914231255},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$51)","v":1.2743753914231255},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$51)","v":1.2743753914231255},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$51)","v":2.8373409647289627},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$51)","v":2.7821948637431815},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$51)","v":2.6994757122645106},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$51)","v":2.6443296112787298}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$50))","v":193.61080431629654},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$50))","v":197.5119807909328},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$50))","v":191.01677307363616},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$50))","v":185.82208320531885},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$50))","v":182.51556411893174},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$50))","v":180.0982084898838},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$50))","v":178.04167536832455},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$50))","v":176.3627989600638},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$50))","v":175.07593734443981},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$51)","v":97.589674155936166},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$51)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$51)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$51)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$51)","v":77.500061038094657},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$51)","v":73.32305236976093},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$51)","v":68.688375230341663},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$51)","v":66.871644771387054},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$51)","v":93.310290400872518},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$51)","v":88.008060390759695},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$51)","v":82.094511426702411},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$51)","v":79.770026655353959},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$51)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$51)","v":54.859687380560437},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$51)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$51)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$51)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$51)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$51)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$51)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$51)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$51)","v":50.985943008106325},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$51)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$49,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$51)","v":44.270502329095912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O52:O56)","v":154.26067144515582},{"$f":"SUM(P52:P56)","v":145.50005328223631},143.13415613356659,143.21060050205665,null,"SUM",{"$f":"SUM(U52:U56)","v":189.05368140320189},{"$f":"SUM(V52:V56)","v":172.78532004083968},{"$f":"SUM(W52:W56)","v":150.01361386037769},{"$f":"SUM(X52:X56)","v":136.10553070739462},null,"SUM",{"$f":"SUM(AA52:AA56)","v":203.80924945324085},{"$f":"SUM(AB52:AB56)","v":188.72300996062415},{"$f":"SUM(AC52:AC56)","v":168.13344677281111},{"$f":"SUM(AD52:AD56)","v":156.0249525189588},null,"SUM",{"$f":"SUM(AG52:AG56)","v":177.6224830867182},{"$f":"SUM(AH52:AH56)","v":165.38960368507338},{"$f":"SUM(AI52:AI56)","v":157.51455683856682},{"$f":"SUM(AJ52:AJ56)","v":154.65096082564892},null,"SUM",{"$f":"SUM(AM52:AM56)","v":167.73957853339164},{"$f":"SUM(AN52:AN56)","v":159.32259369685204},{"$f":"SUM(AO52:AO56)","v":156.40599892494188},{"$f":"SUM(AP52:AP56)","v":155.94627800781041},null,"SUM",{"$f":"SUM(AS52:AS56)","v":197.5119807909328},{"$f":"SUM(AT52:AT56)","v":185.82208320531882},{"$f":"SUM(AU52:AU56)","v":178.04167536832455},{"$f":"SUM(AV52:AV56)","v":175.07593734443978}]
[]
[null,"Brandenburg",null,null,null,null,null,null,null,null,null,null,null,"Brandenburg"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$60))","v":143.6973292228891},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$60))","v":151.14575398380236},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$60))","v":146.06479855656886},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$60))","v":142.41513152892978},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$60))","v":140.89040348865657},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$60))","v":140.39053762584851},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$60))","v":140.09422794233055},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$60))","v":140.02338538633293},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$60))","v":140.20066801886753},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$60))","v":195.79698574542169},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$60))","v":195.19891046350597},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$60))","v":186.7491632413566},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$60))","v":178.50625120306358},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$60))","v":170.47972856661107},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$60))","v":162.68158587045815},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$60))","v":155.13814532173333},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$60))","v":147.86128246878224},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$60))","v":140.86345757624809},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$61)","v":34.677235290030154},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$61)","v":34.047376324116385},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$61)","v":33.102587875245732},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$61)","v":32.47272890933197},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$61)","v":82.3037384948625},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$61)","v":70.248511792982185},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$61)","v":52.16567174016172},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$61)","v":40.110445038281405},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$61)","v":64.847462887811275},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$61)","v":55.349098895474128},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$61)","v":41.101552906968408},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$61)","v":31.603188914631254},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$61)","v":51.648792157280134},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$61)","v":51.337966928650573},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$61)","v":50.871729085706221},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$61)","v":50.560903857076653},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$61)","v":55.041879429027233},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$61)","v":54.042127834958109},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$61)","v":52.542500443854443},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$61)","v":51.542748849785333},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$61)","v":75.94591957920251},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$61)","v":75.488872921754961},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$61)","v":74.803302935583616},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$61)","v":74.346256278136067}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$60))","v":201.48483792723349},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$60))","v":204.01845083959813},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$60))","v":196.3789810723008},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$60))","v":188.98275483892178},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$60))","v":181.86716820277547},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$60))","v":175.04752652033864},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$60))","v":168.55762704463879},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$60))","v":162.4125911095712},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$60))","v":156.62828293769562},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$61)","v":9.164112345935191},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$61)","v":9.164112345935191},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$61)","v":9.164112345935191},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$61)","v":9.164112345935191},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$61)","v":19.398022827288699},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$61)","v":19.042095802934774},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$61)","v":18.508205266403895},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$61)","v":18.152278242049974},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$61)","v":29.690715788122986},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$61)","v":29.690715788122986},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$61)","v":29.690715788122986},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$61)","v":29.690715788122986},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$61)","v":35.609738942876099},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$61)","v":34.956349237502224},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$61)","v":33.976264679441414},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$61)","v":33.322874974067545},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$61)","v":10.704143194573048},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$61)","v":10.704143194573048},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$61)","v":10.704143194573048},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$61)","v":10.704143194573048},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$61)","v":28.216168935116393},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$61)","v":27.698441064747289},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$61)","v":26.921849259193625},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$61)","v":26.404121388824514}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$60))","v":173.33569629741532},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$60))","v":177.69847727964083},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$60))","v":170.88352194445142},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$60))","v":165.46274485682412},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$60))","v":162.07044712747353},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$60))","v":159.63333852183288},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$60))","v":157.58341847855968},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$60))","v":155.93930509843113},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$60))","v":154.7169694444699},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$61)","v":8.589922971539524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$61)","v":8.589922971539524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$61)","v":8.589922971539524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$61)","v":8.589922971539524},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$61)","v":11.558440808704649},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$61)","v":11.558440808704649},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$61)","v":11.558440808704649},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$61)","v":11.558440808704649},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$61)","v":8.5423382992938617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$61)","v":8.5423382992938617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$61)","v":8.5423382992938617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$61)","v":8.5423382992938617},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$61)","v":21.126685854726073},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$61)","v":20.716070998731539},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$61)","v":20.100148714739728},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$61)","v":19.689533858745186},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$61)","v":13.634463663256433},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$61)","v":13.634463663256433},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$61)","v":13.634463663256433},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$61)","v":13.634463663256433},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$61)","v":31.065307006834658},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$61)","v":30.461526714423862},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$61)","v":29.55585627580767},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$61)","v":28.95207598339687}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$60))","v":162.14978382114936},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$60))","v":168.57595869143776},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$60))","v":163.71709056614702},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$60))","v":160.15205258736344},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$60))","v":158.5008809091766},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$60))","v":157.77150801568973},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$60))","v":157.22507591415123},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$60))","v":156.88078259042956},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$60))","v":156.75843372948506},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$61)","v":1.1248092203613327},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$61)","v":1.1248092203613327},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$61)","v":1.1248092203613327},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$61)","v":1.1248092203613327},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$61)","v":2.5615806239636587},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$61)","v":2.5615806239636587},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$61)","v":2.5615806239636587},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$61)","v":2.5615806239636587},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$61)","v":3.6442581252751376},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$61)","v":3.6442581252751376},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$61)","v":3.6442581252751376},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$61)","v":3.6442581252751376},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$61)","v":3.6638809093075442},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$61)","v":3.5926703113793357},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$61)","v":3.485854414487024},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$61)","v":3.4146438165588164},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$61)","v":1.3138336269594353},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$61)","v":1.3138336269594353},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$61)","v":1.3138336269594353},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$61)","v":1.3138336269594353},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$61)","v":2.9031575564485097},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$61)","v":2.8467322548102083},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$61)","v":2.762094302352756},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$61)","v":2.7056690007144537}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$60))","v":195.3042841484978},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$60))","v":199.19411159857492},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$60))","v":192.68755485671915},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$60))","v":187.48151596384264},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$60))","v":184.16364785289636},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$60))","v":181.73494319928926},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$60))","v":179.66706105317087},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$60))","v":177.97683562035098},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$60))","v":176.6786249801678},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$61)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$61)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$61)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$61)","v":88.84909457169951},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$61)","v":79.377127708686459},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$61)","v":75.095622174478308},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$61)","v":70.344246882499434},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$61)","v":68.480712863248399},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$61)","v":97.293675739094823},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$61)","v":91.756343730755674},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$61)","v":85.578761924978394},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$61)","v":83.147781810372379},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$61)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$61)","v":54.859687380560437},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$61)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$61)","v":47.729012938021732},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$61)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$61)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$61)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$61)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$61)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$61)","v":50.985943008106325},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$61)","v":45.623958280233218},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$59,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$61)","v":44.270502329095912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O62:O66)","v":151.14575398380239},{"$f":"SUM(P62:P66)","v":142.41513152892981},{"$f":"SUM(Q62:Q66)","v":140.09422794233055},{"$f":"SUM(R62:R66)","v":140.20066801886753},null,"SUM",{"$f":"SUM(U62:U66)","v":195.19891046350597},{"$f":"SUM(V62:V66)","v":178.50625120306358},{"$f":"SUM(W62:W66)","v":155.13814532173336},{"$f":"SUM(X62:X66)","v":140.86345757624809},null,"SUM",{"$f":"SUM(AA62:AA66)","v":204.01845083959807},{"$f":"SUM(AB62:AB66)","v":188.98275483892178},{"$f":"SUM(AC62:AC66)","v":168.55762704463879},{"$f":"SUM(AD62:AD66)","v":156.62828293769564},null,"SUM",{"$f":"SUM(AG62:AG66)","v":177.69847727964085},{"$f":"SUM(AH62:AH66)","v":165.46274485682412},{"$f":"SUM(AI62:AI66)","v":157.58341847855968},{"$f":"SUM(AJ62:AJ66)","v":154.71696944446992},null,"SUM",{"$f":"SUM(AM62:AM66)","v":168.57595869143779},{"$f":"SUM(AN62:AN66)","v":160.15205258736347},{"$f":"SUM(AO62:AO66)","v":157.22507591415126},{"$f":"SUM(AP62:AP66)","v":156.75843372948506},null,"SUM",{"$f":"SUM(AS62:AS66)","v":199.19411159857492},{"$f":"SUM(AT62:AT66)","v":187.48151596384264},{"$f":"SUM(AU62:AU66)","v":179.66706105317087},{"$f":"SUM(AV62:AV66)","v":176.67862498016783}]
[]
[null,"Bremen",null,null,null,null,null,null,null,null,null,null,null,"Bremen",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$70))","v":152.01300267076982},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$70))","v":159.42167938201527},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$70))","v":154.28844652492586},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$70))","v":150.58793335583044},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$70))","v":149.01448411308823},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$70))","v":148.46692190998866},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$70))","v":148.12311944235847},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$70))","v":148.00500956937617},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$70))","v":148.13527301011456},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$70))","v":196.63743521824728},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$70))","v":195.5873939726884},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$70))","v":186.89046829994993},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$70))","v":178.394879777662},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$70))","v":170.1099500412937},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$70))","v":162.04737466376417},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$70))","v":154.23281015301592},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$70))","v":146.67784339541501},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$70))","v":139.39463195604338},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$71)","v":39.908768765192008},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$71)","v":39.183886991454919},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$71)","v":38.09656433084929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$71)","v":37.371682557112194},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$71)","v":86.799456685233395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$71)","v":74.085731317753925},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$71)","v":55.01514326653475},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$71)","v":42.301417899055281},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$71)","v":70.582116711281969},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$71)","v":60.24378416875485},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$71)","v":44.736285354964174},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$71)","v":34.397952812437055},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$71)","v":56.60676925839487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$71)","v":56.26610665503442},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$71)","v":55.755112749993756},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$71)","v":55.4144501466333},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$71)","v":59.43808883554992},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$71)","v":58.358486818355274},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$71)","v":56.739083792563292},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$71)","v":55.65948177536864},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$71)","v":81.592119476034014},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$71)","v":81.101093681795106},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$71)","v":80.364554990436716},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$71)","v":79.873529196197808}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$70))","v":205.87432275257225},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$70))","v":207.65637415632506},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$70))","v":199.735494099959},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$70))","v":192.04632620378348},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$70))","v":184.62458514915591},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$70))","v":177.48491841095452},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$70))","v":170.65961914059392},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$70))","v":164.16316824267909},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$70))","v":158.01075842757149},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$71)","v":10.63452788591959},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$71)","v":10.63452788591959},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$71)","v":10.63452788591959},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$71)","v":10.63452788591959},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$71)","v":17.040274916740856},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$71)","v":16.727609321938274},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$71)","v":16.258610929734395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$71)","v":15.94594533493181},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$71)","v":31.153339315744816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$71)","v":31.153339315744816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$71)","v":31.153339315744816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$71)","v":31.153339315744816},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$71)","v":38.068449111394045},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$71)","v":37.369945457973976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$71)","v":36.322189977843863},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$71)","v":35.623686324423794},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$71)","v":10.950957467093319},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$71)","v":10.950957467093319},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$71)","v":10.950957467093319},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$71)","v":10.950957467093319},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$71)","v":29.370277553466103},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$71)","v":28.831373378173144},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$71)","v":28.023017115233706},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$71)","v":27.484112939940754}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$70))","v":183.15360212553483},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$70))","v":187.46182655098551},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$70))","v":180.58113692270376},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$70))","v":175.09601972023177},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$70))","v":171.64141035539475},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$70))","v":169.1429453033914},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$70))","v":167.03205600231786},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$70))","v":165.32737917105209},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$70))","v":164.04490184367984},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$71)","v":9.8858299029548675},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$71)","v":9.8858299029548675},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$71)","v":9.8858299029548675},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$71)","v":9.8858299029548675},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$71)","v":12.189803290486234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$71)","v":12.189803290486234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$71)","v":12.189803290486234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$71)","v":12.189803290486234},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$71)","v":9.297762656823096},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$71)","v":9.297762656823096},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$71)","v":9.297762656823096},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$71)","v":9.297762656823096},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$71)","v":23.154722142026014},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$71)","v":22.704690700117922},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$71)","v":22.029643537255794},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$71)","v":21.579612095347706},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$71)","v":14.723451866985711},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$71)","v":14.723451866985711},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$71)","v":14.723451866985711},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$71)","v":14.723451866985711},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$71)","v":33.374857463118325},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$71)","v":32.726189120847735},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$71)","v":31.753186607441862},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$71)","v":31.104518265171272}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$70))","v":168.03297065091283},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$70))","v":174.42614636030572},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$70))","v":169.52299403112403},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$70))","v":165.91496567859588},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$70))","v":164.22271749296513},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$70))","v":163.45318989081903},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$70))","v":162.8667860214133},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$70))","v":162.48272306860213},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$70))","v":162.32082652303095},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$71)","v":1.3052889978567119},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$71)","v":1.3052889978567119},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$71)","v":1.3052889978567119},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$71)","v":1.3052889978567119},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$71)","v":2.2502312963737441},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$71)","v":2.2502312963737441},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$71)","v":2.2502312963737441},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$71)","v":2.2502312963737441},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$71)","v":3.8237815060110991},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$71)","v":3.8237815060110991},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$71)","v":3.8237815060110991},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$71)","v":3.8237815060110991},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$71)","v":3.9168572443041088},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$71)","v":3.8407298391644469},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$71)","v":3.7265387314549541},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$71)","v":3.6504113263152922},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$71)","v":1.3441277742775566},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$71)","v":1.3441277742775566},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$71)","v":1.3441277742775566},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$71)","v":1.3441277742775566},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$71)","v":3.0219036259106318},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$71)","v":2.963170394834302},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$71)","v":2.8750705482198056},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$71)","v":2.8163373171434753}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$70))","v":204.6404211409413},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$70))","v":208.48378019802288},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$70))","v":201.92035867897965},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$70))","v":196.65875552676471},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$70))","v":193.2872113272619},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$70))","v":190.80571974855565},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$70))","v":188.68541149984554},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$70))","v":186.94313762114723},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$70))","v":185.59327054987833},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$71)","v":97.687263830092121},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$71)","v":89.578399577644348},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$71)","v":88.200908324778013},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$70,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$71)","v":88.937943666271195},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$71)","v":77.307627783854201},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$71)","v":73.141504551109833},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$71)","v":68.519021369886829},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$71)","v":66.70723413519633},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$71)","v":92.799373966464088},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$71)","v":87.527658556449623},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$71)","v":81.648450307050751},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$71)","v":79.337922136555434},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$71)","v":65.715028794866441},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$71)","v":54.914547067941001},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$71)","v":49.198571005769494},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$71)","v":47.776741950959753},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$71)","v":87.969520416399249},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$71)","v":80.537941751884048},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$71)","v":79.109165120493401},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$71)","v":79.64280763930573},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$71)","v":61.124622079493832},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$71)","v":51.03692895111444},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$71)","v":45.669582238513456},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$69,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$71)","v":44.31477283142501}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O72:O76)","v":159.4216793820153},{"$f":"SUM(P72:P76)","v":150.58793335583044},{"$f":"SUM(Q72:Q76)","v":148.12311944235847},{"$f":"SUM(R72:R76)","v":148.13527301011456},null,"SUM",{"$f":"SUM(U72:U76)","v":195.58739397268843},{"$f":"SUM(V72:V76)","v":178.39487977766203},{"$f":"SUM(W72:W76)","v":154.23281015301598},{"$f":"SUM(X72:X76)","v":139.39463195604338},null,"SUM",{"$f":"SUM(AA72:AA76)","v":207.65637415632506},{"$f":"SUM(AB72:AB76)","v":192.04632620378351},{"$f":"SUM(AC72:AC76)","v":170.65961914059395},{"$f":"SUM(AD72:AD76)","v":158.01075842757149},null,"SUM",{"$f":"SUM(AG72:AG76)","v":187.46182655098551},{"$f":"SUM(AH72:AH76)","v":175.09601972023177},{"$f":"SUM(AI72:AI76)","v":167.03205600231786},{"$f":"SUM(AJ72:AJ76)","v":164.04490184367984},null,"SUM",{"$f":"SUM(AM72:AM76)","v":174.42614636030575},{"$f":"SUM(AN72:AN76)","v":165.91496567859591},{"$f":"SUM(AO72:AO76)","v":162.86678602141328},{"$f":"SUM(AP72:AP76)","v":162.32082652303097},null,"SUM",{"$f":"SUM(AS72:AS76)","v":208.48378019802291},{"$f":"SUM(AT72:AT76)","v":196.65875552676471},{"$f":"SUM(AU72:AU76)","v":188.68541149984554},{"$f":"SUM(AV72:AV76)","v":185.59327054987833}]
[]
[null,"Hamburg",null,null,null,null,null,null,null,null,null,null,null,"Hamburg",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water",null,null,null,null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$80))","v":154.45244116043762},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$80))","v":161.84478345198809},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$80))","v":156.7077455553918},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$80))","v":153.00199605838998},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$80))","v":151.42118554875395},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$80))","v":150.86523721658313},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$80))","v":150.5128450637024},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$80))","v":150.38592003834202},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B81,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$80))","v":150.50712020151383},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$80))","v":196.53939701201676},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$80))","v":195.37533522500712},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$80))","v":186.65533947312059},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$80))","v":178.13424724892292},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$80))","v":169.82127558740029},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$80))","v":161.72798766615762},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$80))","v":153.87974270943914},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$80))","v":146.2879977531465},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$80))","v":138.96477418468254},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$81)","v":40.852538305419799},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$81)","v":40.110514400780488},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$81)","v":38.997478543821529},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$81)","v":38.255454639182211},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$81)","v":87.487538381991911},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$81)","v":74.673028032013079},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$81)","v":55.45126250704481},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$81)","v":42.63675215706597},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$81)","v":72.283653971405116},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$81)","v":61.696093170385694},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$81)","v":45.814751968856562},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$81)","v":35.22719116783712},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$81)","v":56.009959130443249},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$81)","v":55.67288816275753},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$81)","v":55.167281711228966},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$81)","v":54.830210743543233},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$81)","v":59.301448370903216},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$81)","v":58.22432821885856},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$81)","v":56.608647990791567},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$81)","v":55.531527838746904},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$81)","v":81.321369300048303},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$81)","v":80.831972895032976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$81)","v":80.097878287509985},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$81)","v":79.60848188249463}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$80))","v":207.41492285940683},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$80))","v":208.93860070899822},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$80))","v":200.94850209203375},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$80))","v":193.18549736011107},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$80))","v":185.68462134855008},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$80))","v":178.46025329332787},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$80))","v":171.54407706189647},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$80))","v":164.95031172411643},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B83,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$80))","v":158.69387542955533},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$81)","v":11.830834758109985},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$81)","v":11.830834758109985},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$81)","v":11.830834758109985},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$81)","v":11.830834758109985},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$81)","v":16.971726490955859},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$81)","v":16.660318665433735},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$81)","v":16.193206927150548},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$81)","v":15.881799101628419},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$81)","v":32.190870619607324},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$81)","v":32.190870619607324},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$81)","v":32.190870619607324},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$81)","v":32.190870619607324},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$81)","v":37.319408010885326},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$81)","v":36.634648230869075},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$81)","v":35.607508560844707},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$81)","v":34.922748780828464},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$81)","v":10.80920014716415},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$81)","v":10.80920014716415},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$81)","v":10.80920014716415},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$81)","v":10.80920014716415},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$81)","v":29.089373039854582},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$81)","v":28.555623075820556},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$81)","v":27.754998129769508},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$81)","v":27.221248165735481}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$80))","v":181.41420726094776},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$80))","v":185.72913494792931},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$80))","v":178.86632631749592},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$80))","v":173.39769593462461},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$80))","v":169.95754491003004},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$80))","v":167.47258300914541},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$80))","v":165.37480967062822},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$80))","v":163.68284299525567},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B84,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$80))","v":162.41265404605048},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$81)","v":10.119611736645998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$81)","v":10.119611736645998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$81)","v":10.119611736645998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$81)","v":10.119611736645998},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$81)","v":12.28643500745293},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$81)","v":12.28643500745293},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$81)","v":12.28643500745293},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$81)","v":12.28643500745293},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$81)","v":9.5219056881390927},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$81)","v":9.5219056881390927},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$81)","v":9.5219056881390927},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$81)","v":9.5219056881390927},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$81)","v":22.910599877757811},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$81)","v":22.465313156771728},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$81)","v":21.797383075292608},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$81)","v":21.352096354306521},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$81)","v":14.689604558908993},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$81)","v":14.689604558908993},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$81)","v":14.689604558908993},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$81)","v":14.689604558908993},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$81)","v":33.264108427676348},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$81)","v":32.617592585781452},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$81)","v":31.647818822939122},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$81)","v":31.001302981044237}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$80))","v":167.62112965021572},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$80))","v":174.00862024151633},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$80))","v":169.11106783723784},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$80))","v":165.50734557946649},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$80))","v":163.81748962229187},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$80))","v":163.04943244981723},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$80))","v":162.46431606929096},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$80))","v":162.08133846658149},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B85,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$80))","v":161.92030532664921},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$81)","v":1.4521244958761392},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$81)","v":1.4521244958761392},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$81)","v":1.4521244958761392},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$81)","v":1.4521244958761392},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$81)","v":2.2411792233425158},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$81)","v":2.2411792233425158},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$81)","v":2.2411792233425158},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$81)","v":2.2411792233425158},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$81)","v":3.9511287855886694},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$81)","v":3.9511287855886694},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$81)","v":3.9511287855886694},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$81)","v":3.9511287855886694},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$81)","v":3.8397885133919534},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$81)","v":3.7651590036658344},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$81)","v":3.6532147390766574},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$81)","v":3.5785852293505398},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$81)","v":1.3267283869183688},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$81)","v":1.3267283869183688},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$81)","v":1.3267283869183688},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$81)","v":1.3267283869183688},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$81)","v":2.99300140097687},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$81)","v":2.9348299088789433},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$81)","v":2.8475726707320543},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$81)","v":2.7894011786341277}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$80))","v":203.88801003004008},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$80))","v":207.73141068952896},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$80))","v":201.17842715708491},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$80))","v":195.92596147362025},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$80))","v":192.56166657208576},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$80))","v":190.08653512789044},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$80))","v":187.97222619118386},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$80))","v":186.23557396777574},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B86,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$80))","v":184.89093653700439},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$81)","v":97.589674155936166},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$81)","v":89.488910666977347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$81)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$80,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$81)","v":88.849094571699482},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$81)","v":76.388456121263914},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$81)","v":72.273286320680654},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$81)","v":67.707659044448349},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$81)","v":65.918608695192688},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$81)","v":90.991041644258019},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$81)","v":85.825499096390303},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$81)","v":80.065419999704829},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$81)","v":77.802779168383125},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$81)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$81)","v":54.859687380560437},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$81)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$81)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$81)","v":87.881638777621603},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$81)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$81)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$81)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$81)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$81)","v":50.985943008106318},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$81)","v":45.623958280233211},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$79,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$79,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$81)","v":44.270502329095912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O82:O86)","v":161.84478345198809},{"$f":"SUM(P82:P86)","v":153.00199605838998},{"$f":"SUM(Q82:Q86)","v":150.5128450637024},{"$f":"SUM(R82:R86)","v":150.50712020151383},null,"SUM",{"$f":"SUM(U82:U86)","v":195.37533522500712},{"$f":"SUM(V82:V86)","v":178.13424724892292},{"$f":"SUM(W82:W86)","v":153.87974270943914},{"$f":"SUM(X82:X86)","v":138.96477418468254},null,"SUM",{"$f":"SUM(AA82:AA86)","v":208.93860070899819},{"$f":"SUM(AB82:AB86)","v":193.18549736011107},{"$f":"SUM(AC82:AC86)","v":171.54407706189647},{"$f":"SUM(AD82:AD86)","v":158.69387542955531},null,"SUM",{"$f":"SUM(AG82:AG86)","v":185.72913494792931},{"$f":"SUM(AH82:AH86)","v":173.39769593462461},{"$f":"SUM(AI82:AI86)","v":165.37480967062825},{"$f":"SUM(AJ82:AJ86)","v":162.41265404605048},null,"SUM",{"$f":"SUM(AM82:AM86)","v":174.00862024151633},{"$f":"SUM(AN82:AN86)","v":165.50734557946652},{"$f":"SUM(AO82:AO86)","v":162.46431606929099},{"$f":"SUM(AP82:AP86)","v":161.92030532664924},null,"SUM",{"$f":"SUM(AS82:AS86)","v":207.73141068952896},{"$f":"SUM(AT82:AT86)","v":195.92596147362028},{"$f":"SUM(AU82:AU86)","v":187.97222619118389},{"$f":"SUM(AV82:AV86)","v":184.89093653700439}]
[]
[null,"Hesse",null,null,null,null,null,null,null,null,null,null,null,"Hesse",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water",null,null,null,null,null,"HP air-to-water",null,null,null,null,null,"Pellet boiler",null,null,null,null,null,"Gas Solar Hybrid",null,null,null,null,null,"Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$90))","v":150.25695271306324},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$90))","v":157.67690098461983},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$90))","v":152.55493968784151},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$90))","v":148.86569807905721},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$90))","v":147.30352039662614},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$90))","v":146.76722975383768},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$90))","v":146.43469884651861},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$90))","v":146.32786053384746},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B91,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$90))","v":146.46939553489696},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$90))","v":193.04797930019041},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$90))","v":192.20179909165944},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$90))","v":183.71591634178907},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$90))","v":175.43117829940712},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$90))","v":167.3568983840876},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$90))","v":159.50476176112943},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$90))","v":151.90040151860444},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$90))","v":144.55539434499232},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$90))","v":137.48188711109199},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$91)","v":38.667644735378303},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$91)","v":37.965306082263453},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$91)","v":36.911798102591192},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$91)","v":36.209459449476348},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$91)","v":83.954173646933327},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$91)","v":71.657203735341966},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$91)","v":53.211748867954952},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$91)","v":40.914778956363591},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$91)","v":69.151441619920774},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$91)","v":59.022663501998181},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$91)","v":43.829496325114299},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$91)","v":33.700718207191706},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$91)","v":54.809908153268367},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$91)","v":54.48005915736104},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$91)","v":53.985285663500036},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$91)","v":53.655436667592703},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$91)","v":57.571842105226352},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$91)","v":56.526137606846859},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$91)","v":54.957580859277627},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$91)","v":53.911876360898134},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$91)","v":79.102470087099789},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$91)","v":78.626427137729081},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$91)","v":77.912362713673005},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$91)","v":77.436319764302311}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$90))","v":203.99941580016917},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$90))","v":205.87533393906659},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$90))","v":198.06375939269361},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$90))","v":190.48351966623403},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$90))","v":183.17027401690933},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$90))","v":176.13864809434705},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$90))","v":169.42088540043},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$90))","v":163.03144554979076},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B93,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$90))","v":156.9854989287193},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$91)","v":10.459763895171939},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$91)","v":10.459763895171939},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$91)","v":10.459763895171939},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$91)","v":10.459763895171939},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$91)","v":16.980074161470323},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$91)","v":16.668513167681876},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$91)","v":16.201171676999209},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$91)","v":15.889610683210762},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$91)","v":31.14059358427523},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$91)","v":31.14059358427523},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$91)","v":31.14059358427523},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$91)","v":31.14059358427523},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$91)","v":37.076020828038011},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$91)","v":36.395726867890524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$91)","v":35.375285927669282},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$91)","v":34.694991967521801},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$91)","v":10.707499354534738},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$91)","v":10.707499354534738},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$91)","v":10.707499354534738},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$91)","v":10.707499354534738},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$91)","v":28.632209532431524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$91)","v":28.106847889634622},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$91)","v":27.318805425439258},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$91)","v":26.793443782642345}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$90))","v":179.50455808723146},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$90))","v":183.83542911152128},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$90))","v":176.97738608207874},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$90))","v":171.51491547844586},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$90))","v":168.08295271244799},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$90))","v":165.60713425928373},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$90))","v":163.51889155704936},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$90))","v":161.8368613246227},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B94,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$90))","v":160.57703059608957},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$91)","v":9.5783901741224042},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$91)","v":9.5783901741224042},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$91)","v":9.5783901741224042},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$91)","v":9.5783901741224042},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$91)","v":11.790221981257424},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$91)","v":11.790221981257424},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$91)","v":11.790221981257424},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$91)","v":11.790221981257424},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$91)","v":9.1093002238683347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$91)","v":9.1093002238683347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$91)","v":9.1093002238683347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$91)","v":9.1093002238683347},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$91)","v":22.419724894133296},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$91)","v":21.983978740091715},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$91)","v":21.330359509029325},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$91)","v":20.89461335498774},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$91)","v":14.261162543015988},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$91)","v":14.261162543015988},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$91)","v":14.261162543015988},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$91)","v":14.261162543015988},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$91)","v":32.356478555664808},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$91)","v":31.727603261452369},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$91)","v":30.78429032013371},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$91)","v":30.155415025921265}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$90))","v":165.41414551463234},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$90))","v":171.82426998343286},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$90))","v":166.93806641365865},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$90))","v":163.34698682053815},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$90))","v":161.67168739431497},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$90))","v":160.91910855157641},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$90))","v":160.34965344157825},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$90))","v":159.9825392481747},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B95,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$90))","v":159.83759146201112},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$91)","v":1.2838383498550758},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$91)","v":1.2838383498550758},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$91)","v":1.2838383498550758},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$91)","v":1.2838383498550758},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$91)","v":2.2422815640931928},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$91)","v":2.2422815640931928},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$91)","v":2.2422815640931928},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$91)","v":2.2422815640931928},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$91)","v":3.8222170864867575},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$91)","v":3.8222170864867575},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$91)","v":3.8222170864867575},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$91)","v":3.8222170864867575},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$91)","v":3.8147464412151555},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$91)","v":3.7406036451615639},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$91)","v":3.6293894510811775},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$91)","v":3.5552466550275872},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$91)","v":1.3142455642565152},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$91)","v":1.3142455642565152},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$91)","v":1.3142455642565152},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$91)","v":1.3142455642565152},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$91)","v":2.9459639135646096},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$91)","v":2.888706634479218},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$91)","v":2.8028207158511309},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$91)","v":2.7455634367657402}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$90))","v":200.29348792246628},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$90))","v":204.16174416825459},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$90))","v":197.62321983791801},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$90))","v":192.38651387440973},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$90))","v":189.03986686361361},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$90))","v":186.58327247361396},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$90))","v":184.48786141361055},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$90))","v":182.77048472361889},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B96,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$90))","v":181.44551484105665},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$91)","v":97.687263830092121},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$91)","v":89.578399577644333},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$91)","v":88.200908324777998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$90,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$91)","v":88.937943666271195},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$91)","v":77.235047737905177},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$91)","v":73.072957851032655},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$91)","v":68.454977428299657},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$91)","v":66.644993926167018},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$91)","v":92.651781424515477},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$91)","v":87.388745269605522},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$91)","v":81.519278180685347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$91)","v":79.212669826897255},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$91)","v":65.715028794866441},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$91)","v":54.914547067941001},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$91)","v":49.198571005769494},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$91)","v":47.776741950959746},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$91)","v":87.969520416399234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$91)","v":80.537941751884048},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$91)","v":79.109165120493401},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$91)","v":79.642807639305715},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$91)","v":61.124622079493818},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$91)","v":51.036928951114433},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$91)","v":45.669582238513449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$89,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$89,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$91)","v":44.31477283142501}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O92:O96)","v":157.67690098461983},{"$f":"SUM(P92:P96)","v":148.86569807905721},{"$f":"SUM(Q92:Q96)","v":146.43469884651861},{"$f":"SUM(R92:R96)","v":146.46939553489696},null,"SUM",{"$f":"SUM(U92:U96)","v":192.20179909165944},{"$f":"SUM(V92:V96)","v":175.43117829940712},{"$f":"SUM(W92:W96)","v":151.90040151860444},{"$f":"SUM(X92:X96)","v":137.48188711109199},null,"SUM",{"$f":"SUM(AA92:AA96)","v":205.87533393906656},{"$f":"SUM(AB92:AB96)","v":190.48351966623403},{"$f":"SUM(AC92:AC96)","v":169.42088540042997},{"$f":"SUM(AD92:AD96)","v":156.98549892871927},null,"SUM",{"$f":"SUM(AG92:AG96)","v":183.83542911152125},{"$f":"SUM(AH92:AH96)","v":171.51491547844586},{"$f":"SUM(AI92:AI96)","v":163.5188915570493},{"$f":"SUM(AJ92:AJ96)","v":160.57703059608957},null,"SUM",{"$f":"SUM(AM92:AM96)","v":171.82426998343283},{"$f":"SUM(AN92:AN96)","v":163.34698682053812},{"$f":"SUM(AO92:AO96)","v":160.34965344157825},{"$f":"SUM(AP92:AP96)","v":159.83759146201106},null,"SUM",{"$f":"SUM(AS92:AS96)","v":204.16174416825453},{"$f":"SUM(AT92:AT96)","v":192.38651387440973},{"$f":"SUM(AU92:AU96)","v":184.48786141361057},{"$f":"SUM(AV92:AV96)","v":181.44551484105668}]
[]
[null,"Mecklenburg-Western Pomerania",null,null,null,null,null,null,null,null,null,null,null,"Mecklenburg-Western Pomerania",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water",null,null,null,null,null,"HP air-to-water",null,null,null,null,null,"Pellet boiler",null,null,null,null,null,"Gas Solar Hybrid",null,null,null,null,null,"Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$100))","v":147.79586121659256},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$100))","v":155.21325427830482},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$100))","v":150.11379653205839},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$100))","v":146.44419589700686},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$100))","v":144.89740931033381},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$100))","v":144.37446003894846},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$100))","v":144.05486339067389},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$100))","v":143.96050840279219},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B101,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$100))","v":144.11403047825411},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$100))","v":192.45014182253652},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$100))","v":191.72308479061678},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$100))","v":183.31924026333525},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$100))","v":175.1175429079716},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$100))","v":167.12734716505031},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$100))","v":159.36039044095662},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$100))","v":151.84242499832493},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$100))","v":144.58507840668639},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$100))","v":137.6005508797092},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$101)","v":37.239338606978507},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$101)","v":36.562942951150447},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$101)","v":35.548349467408336},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$101)","v":34.871953811580269},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$101)","v":82.607279083269418},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$101)","v":70.507592060711261},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$101)","v":52.358061526874025},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$101)","v":40.258374504315853},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$101)","v":67.698898360711695},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$101)","v":57.782877750580184},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$101)","v":42.908846835382867},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$101)","v":32.992826225251321},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$101)","v":53.434768446478074},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$101)","v":53.113195115807194},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$101)","v":52.630835119800871},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$101)","v":52.309261789129991},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$101)","v":56.287035229358246},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$101)","v":55.264667283719042},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$101)","v":53.731115365260237},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$101)","v":52.708747419621034},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$101)","v":77.437296649876572},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$101)","v":76.971274804441009},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$101)","v":76.272242036287665},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$101)","v":75.806220190852088}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$100))","v":202.80578488599588},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$100))","v":204.85738082995255},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$100))","v":197.12296736169205},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$100))","v":189.62231547483975},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$100))","v":182.39143505615505},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$100))","v":175.4450878245562},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$100))","v":168.81583036702386},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$100))","v":162.51825438644394},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B103,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$100))","v":156.56766875270085},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$101)","v":10.026578829072609},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$101)","v":10.026578829072609},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$101)","v":10.026578829072609},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$101)","v":10.026578829072609},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$101)","v":17.583068262162552},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$101)","v":17.2604431564348},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$101)","v":16.776505497843168},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$101)","v":16.453880392115416},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$101)","v":30.859373805542354},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$101)","v":30.859373805542354},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$101)","v":30.859373805542354},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$101)","v":30.859373805542354},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$101)","v":36.38671377603967},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$101)","v":35.71906765170867},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$101)","v":34.717598465212163},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$101)","v":34.049952340881163},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$101)","v":10.613703565825304},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$101)","v":10.613703565825304},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$101)","v":10.613703565825304},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$101)","v":10.613703565825304},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$101)","v":28.255653088152478},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$101)","v":27.737200737911138},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$101)","v":26.959522212549146},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$101)","v":26.441069862307813}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$100))","v":176.66895005185739},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$100))","v":181.00626671839427},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$100))","v":174.17702480383363},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$100))","v":168.74056695858752},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$100))","v":165.33055999225991},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$100))","v":162.87478696051846},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$100))","v":160.80581530258212},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$100))","v":159.14224450112727},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B104,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$100))","v":157.90002964811362},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$101)","v":9.2245834326068952},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$101)","v":9.2245834326068952},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$101)","v":9.2245834326068952},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$101)","v":9.2245834326068952},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$101)","v":11.601068956444987},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$101)","v":11.601068956444987},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$101)","v":11.601068956444987},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$101)","v":11.601068956444987},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$101)","v":8.9179571032286056},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$101)","v":8.9179571032286056},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$101)","v":8.9179571032286056},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$101)","v":8.9179571032286056},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$101)","v":21.857230721893036},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$101)","v":21.432417113785078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$101)","v":20.795196701623144},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$101)","v":20.370383093515187},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$101)","v":13.942902104872459},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$101)","v":13.942902104872459},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$101)","v":13.942902104872459},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$101)","v":13.942902104872459},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$101)","v":31.675347504337974},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$101)","v":31.059710563290679},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$101)","v":30.136255151719734},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$101)","v":29.520618210672446}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$100))","v":163.53219040207668},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$100))","v":169.94013104591269},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$100))","v":165.0743137371652},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$100))","v":161.50103274477829},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$100))","v":159.83970418668756},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$100))","v":159.09925261451207},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$100))","v":158.54155889349309},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$100))","v":158.18580181151299},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B105,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$100))","v":158.05176724784738},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$101)","v":1.2306689278665421},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$101)","v":1.2306689278665421},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$101)","v":1.2306689278665421},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$101)","v":1.2306689278665421},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$101)","v":2.3219091642073995},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$101)","v":2.3219091642073995},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$101)","v":2.3219091642073995},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$101)","v":2.3219091642073995},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$101)","v":3.7876999845432167},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$101)","v":3.7876999845432167},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$101)","v":3.7876999845432167},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$101)","v":3.7876999845432167},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$101)","v":3.743823737947964},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$101)","v":3.6710593841067034},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$101)","v":3.5619128533448134},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$101)","v":3.4891484995035529},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$101)","v":1.3027330070126886},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$101)","v":1.3027330070126886},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$101)","v":1.3027330070126886},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$101)","v":1.3027330070126886},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$101)","v":2.9072200752656547},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$101)","v":2.8507158151673964},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$101)","v":2.765959425020009},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$101)","v":2.7094551649217511}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$100))","v":197.40370978499675},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$100))","v":201.27801228008457},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$100))","v":194.76632696743133},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$100))","v":189.55385898590842},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$100))","v":186.22767361553383},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$100))","v":183.78976253904108},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$100))","v":181.71231314752953},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$100))","v":180.01214281260314},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B106,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$100))","v":178.7035952555209},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$101)","v":97.492084481780239},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$101)","v":89.399421756310389},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$101)","v":88.024682733719516},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$100,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$101)","v":88.760245477127796},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$101)","v":77.609759324532448},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$101)","v":73.426529570173159},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$101)","v":68.784879852955342},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$101)","v":66.965317862625568},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$101)","v":93.593451575926665},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$101)","v":88.274406830945395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$101)","v":82.341952638326845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$101)","v":80.00981163413536},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$101)","v":65.583730036035547},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$101)","v":54.804827693179874},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$101)","v":49.100272162601115},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$101)","v":47.681283925083704},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$101)","v":87.793757138844001},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$101)","v":80.377026783348811},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$101)","v":78.951104850522384},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$101)","v":79.483681150515906},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$101)","v":61.002494962451877},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$101)","v":50.934957065098217},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$101)","v":45.57833432195298},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$99,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$99,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$101)","v":44.226231826766821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O102:O106)","v":155.21325427830479},{"$f":"SUM(P102:P106)","v":146.44419589700686},{"$f":"SUM(Q102:Q106)","v":144.05486339067389},{"$f":"SUM(R102:R106)","v":144.11403047825411},null,"SUM",{"$f":"SUM(U102:U106)","v":191.72308479061681},{"$f":"SUM(V102:V106)","v":175.1175429079716},{"$f":"SUM(W102:W106)","v":151.84242499832493},{"$f":"SUM(X102:X106)","v":137.6005508797092},null,"SUM",{"$f":"SUM(AA102:AA106)","v":204.85738082995255},{"$f":"SUM(AB102:AB106)","v":189.62231547483975},{"$f":"SUM(AC102:AC106)","v":168.81583036702386},{"$f":"SUM(AD102:AD106)","v":156.56766875270085},null,"SUM",{"$f":"SUM(AG102:AG106)","v":181.00626671839427},{"$f":"SUM(AH102:AH106)","v":168.74056695858752},{"$f":"SUM(AI102:AI106)","v":160.80581530258209},{"$f":"SUM(AJ102:AJ106)","v":157.90002964811362},null,"SUM",{"$f":"SUM(AM102:AM106)","v":169.94013104591269},{"$f":"SUM(AN102:AN106)","v":161.50103274477831},{"$f":"SUM(AO102:AO106)","v":158.54155889349306},{"$f":"SUM(AP102:AP106)","v":158.05176724784741},null,"SUM",{"$f":"SUM(AS102:AS106)","v":201.27801228008457},{"$f":"SUM(AT102:AT106)","v":189.55385898590845},{"$f":"SUM(AU102:AU106)","v":181.71231314752953},{"$f":"SUM(AV102:AV106)","v":178.70359525552092}]
[]
[null,"Lower Saxony",null,null,null,null,null,null,null,null,null,null,null,"Lower Saxony",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$110))","v":149.65460904067436},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$110))","v":157.06071815730655},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$110))","v":151.94997646598014},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$110))","v":148.26909188584855},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$110))","v":146.71102135409546},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$110))","v":146.17678813763007},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$110))","v":145.84590754427546},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$110))","v":145.74026861131375},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B111,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$110))","v":145.88250674169564},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$110))","v":195.70007980450072},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$110))","v":194.77661403721828},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$110))","v":186.17636077457399},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$110))","v":177.77825468384762},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$110))","v":169.59165020556355},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$110))","v":161.62828474610714},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$110))","v":153.91391056811267},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$110))","v":146.46015524111141},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$110))","v":139.2792189787715},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$111)","v":38.48182633745791},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$111)","v":37.782862791469775},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$111)","v":36.734417472487564},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$111)","v":36.035453926499429},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$111)","v":85.28975944078195},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$111)","v":72.797163062895152},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$111)","v":54.058268496064919},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$111)","v":41.565672118178099},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$111)","v":69.060505137774044},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$111)","v":58.945046705297074},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$111)","v":43.771859056581633},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$111)","v":33.656400624104656},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$111)","v":55.087232114784513},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$111)","v":54.755714168256219},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$111)","v":54.258437248463785},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$111)","v":53.926919301935492},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$111)","v":58.051696417373648},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$111)","v":56.99727609899552},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$111)","v":55.415645621428325},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$111)","v":54.361225303050205},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$111)","v":79.787183990314446},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$111)","v":79.307020395588381},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$111)","v":78.586775003499284},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$111)","v":78.106611408773219}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$110))","v":204.43420945090239},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$110))","v":206.38608648368631},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$110))","v":198.55195410425307},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$110))","v":190.95158330622806},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$110))","v":183.62098397637067},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$110))","v":176.5749178335991},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$110))","v":169.84594146489405},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$110))","v":163.44864657314139},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B113,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$110))","v":157.39834202822561},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$111)","v":10.291286990401915},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$111)","v":10.291286990401915},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$111)","v":10.291286990401915},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$111)","v":10.291286990401915},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$111)","v":17.5780605512902},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$111)","v":17.255527330165609},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$111)","v":16.771727498478725},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$111)","v":16.449194277354131},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$111)","v":30.848449460492493},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$111)","v":30.848449460492493},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$111)","v":30.848449460492493},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$111)","v":30.848449460492493},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$111)","v":37.269771576262904},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$111)","v":36.585922556514966},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$111)","v":35.560149026893043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$111)","v":34.876300007145105},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$111)","v":10.83687817679969},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$111)","v":10.83687817679969},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$111)","v":10.83687817679969},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$111)","v":10.83687817679969},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$111)","v":28.941380714270903},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$111)","v":28.410346205752177},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$111)","v":27.613794442974068},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$111)","v":27.082759934455339}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$110))","v":179.99178675045886},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$110))","v":184.30857805926689},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$110))","v":177.45881078697738},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$110))","v":172.00182758400246},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$110))","v":168.57129525994594},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$110))","v":166.09499687047565},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$110))","v":164.00549985481049},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$110))","v":162.3214036956268},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B114,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$110))","v":161.05866348488428},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$111)","v":9.5323609647151013},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$111)","v":9.5323609647151013},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$111)","v":9.5323609647151013},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$111)","v":9.5323609647151013},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$111)","v":11.977786843139246},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$111)","v":11.977786843139246},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$111)","v":11.977786843139246},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$111)","v":11.977786843139246},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$111)","v":9.097321186298446},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$111)","v":9.097321186298446},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$111)","v":9.097321186298446},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$111)","v":9.097321186298446},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$111)","v":22.533162904398829},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$111)","v":22.095211987500925},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$111)","v":21.438285612154075},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$111)","v":21.000334695256171},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$111)","v":14.380027600868267},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$111)","v":14.380027600868267},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$111)","v":14.380027600868267},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$111)","v":14.380027600868267},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$111)","v":32.636557429330011},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$111)","v":32.002238567339461},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$111)","v":31.050760274353628},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$111)","v":30.416441412363071}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$110))","v":166.00057048303097},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$110))","v":172.39248494049752},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$110))","v":167.51064144538054},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$110))","v":163.9213342666242},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$110))","v":162.24397952216398},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$110))","v":161.48750176361906},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$110))","v":160.91378185623057},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$110))","v":160.54199858788107},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B115,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$110))","v":160.39193783784594},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$111)","v":1.2631593829513885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$111)","v":1.2631593829513885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$111)","v":1.2631593829513885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$111)","v":1.2631593829513885},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$111)","v":2.3212478774744563},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$111)","v":2.3212478774744563},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$111)","v":2.3212478774744563},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$111)","v":2.3212478774744563},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$111)","v":3.7863591231946598},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$111)","v":3.7863591231946598},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$111)","v":3.7863591231946598},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$111)","v":3.7863591231946598},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$111)","v":3.8346814277850942},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$111)","v":3.7601511785504425},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$111)","v":3.6483558046984674},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$111)","v":3.5738255554638165},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$111)","v":1.3301256066119163},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$111)","v":1.3301256066119163},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$111)","v":1.3301256066119163},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$111)","v":1.3301256066119163},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$111)","v":2.9777744919197744},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$111)","v":2.9198989475683486},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$111)","v":2.8330856310412087},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$111)","v":2.7752100866897829}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$110))","v":201.49447764958143},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$110))","v":205.34539158828701},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$110))","v":198.81031771925163},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$110))","v":193.57446118134658},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$110))","v":190.22488725458982},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$110))","v":187.76358762171489},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$110))","v":185.66274967382122},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$110))","v":183.93919078251264},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B116,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$110))","v":182.60725466904825},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$111)","v":97.492084481780239},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$111)","v":89.399421756310389},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$111)","v":88.024682733719516},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$110,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$111)","v":88.760245477127796},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$111)","v":77.609759324532448},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$111)","v":73.426529570173159},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$111)","v":68.784879852955342},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$111)","v":66.965317862625568},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$111)","v":93.593451575926665},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$111)","v":88.274406830945395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$111)","v":82.341952638326845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$111)","v":80.00981163413536},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$111)","v":65.583730036035547},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$111)","v":54.804827693179874},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$111)","v":49.100272162601115},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$111)","v":47.681283925083704},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$111)","v":87.793757138844001},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$111)","v":80.377026783348811},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$111)","v":78.951104850522384},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$111)","v":79.483681150515906},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$111)","v":61.002494962451877},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$111)","v":50.934957065098217},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$111)","v":45.57833432195298},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$109,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$109,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$111)","v":44.226231826766821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O112:O116)","v":157.06071815730655},{"$f":"SUM(P112:P116)","v":148.26909188584858},{"$f":"SUM(Q112:Q116)","v":145.84590754427549},{"$f":"SUM(R112:R116)","v":145.88250674169564},null,"SUM",{"$f":"SUM(U112:U116)","v":194.77661403721831},{"$f":"SUM(V112:V116)","v":177.77825468384762},{"$f":"SUM(W112:W116)","v":153.9139105681127},{"$f":"SUM(X112:X116)","v":139.2792189787715},null,"SUM",{"$f":"SUM(AA112:AA116)","v":206.38608648368631},{"$f":"SUM(AB112:AB116)","v":190.95158330622806},{"$f":"SUM(AC112:AC116)","v":169.84594146489405},{"$f":"SUM(AD112:AD116)","v":157.39834202822561},null,"SUM",{"$f":"SUM(AG112:AG116)","v":184.30857805926689},{"$f":"SUM(AH112:AH116)","v":172.00182758400243},{"$f":"SUM(AI112:AI116)","v":164.00549985481049},{"$f":"SUM(AJ112:AJ116)","v":161.05866348488428},null,"SUM",{"$f":"SUM(AM112:AM116)","v":172.39248494049752},{"$f":"SUM(AN112:AN116)","v":163.9213342666242},{"$f":"SUM(AO112:AO116)","v":160.91378185623057},{"$f":"SUM(AP112:AP116)","v":160.39193783784597},null,"SUM",{"$f":"SUM(AS112:AS116)","v":205.34539158828699},{"$f":"SUM(AT112:AT116)","v":193.57446118134658},{"$f":"SUM(AU112:AU116)","v":185.66274967382117},{"$f":"SUM(AV112:AV116)","v":182.60725466904822}]
[]
[null,"Northrhine-Westphalia",null,null,null,null,null,null,null,null,null,null,null,"Northrhine-Westphalia",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water",null,null,null,null,null,"HP air-to-water",null,null,null,null,null,"Pellet boiler",null,null,null,null,null,"Gas Solar Hybrid",null,null,null,null,null,"Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$120))","v":152.33532014017311},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$120))","v":159.73410500186222},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$120))","v":154.60350967540455},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$120))","v":150.90420274854137},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$120))","v":149.32983480904403},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$120))","v":148.7803290470118},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$120))","v":148.43437946426971},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$120))","v":148.31389700904799},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B121,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$120))","v":148.4415397423584},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$120))","v":198.00098251376093},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$120))","v":196.88385077580909},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$120))","v":188.11532938422323},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$120))","v":179.54827006750938},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$120))","v":171.19199894039079},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$120))","v":163.05821738306213},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$120))","v":155.17259574935696},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$120))","v":147.54672646788549},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B122,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$120))","v":140.19277290846986},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$121)","v":40.14313974904308},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$121)","v":39.414000984681039},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$121)","v":38.320292838137995},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$121)","v":37.591154073775954},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$121)","v":87.737904310977967},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$121)","v":74.886722260690632},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$121)","v":55.609949185259595},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$121)","v":42.758767134972231},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$121)","v":70.775040383901114},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$121)","v":60.408449846632628},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$121)","v":44.858564040729888},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$121)","v":34.491973503461388},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$121)","v":56.925897494336809},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$121)","v":56.583314359967687},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$121)","v":56.069439658413998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$121)","v":55.726856524044862},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$121)","v":59.908880281973524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$121)","v":58.820727057881179},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$121)","v":57.188497221742637},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$121)","v":56.100343997650285},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$121)","v":82.22669281368816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$121)","v":81.731848122733169},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$121)","v":80.989581086300674},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$121)","v":80.494736395345683}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$120))","v":206.1132027015895},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$120))","v":207.89406668250709},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$120))","v":199.95347841414878},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$120))","v":192.24506358083084},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$120))","v":184.80460196731241},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$120))","v":177.64676577161231},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$120))","v":170.80390600276178},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$120))","v":164.29052738748294},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B123,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$120))","v":158.12184760549206},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$121)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$121)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$121)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$121)","v":10.739260981090375},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$121)","v":17.199914161015048},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$121)","v":16.884319405767062},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$121)","v":16.410927272895087},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$121)","v":16.095332517647108},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$121)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$121)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$121)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$121)","v":31.012933936246696},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$121)","v":38.207664730558925},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$121)","v":37.506606662108311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$121)","v":36.455019559432372},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$121)","v":35.753961490981737},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$121)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$121)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$121)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$121)","v":11.023523621311487},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$121)","v":29.575565863121131},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$121)","v":29.032894929852851},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$121)","v":28.218888529950434},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$121)","v":27.676217596682157}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$120))","v":183.69988934920099},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$120))","v":187.99938274595971},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$120))","v":181.12113982530343},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$120))","v":175.63707515220932},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$120))","v":172.18148983739189},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$120))","v":169.68109364628441},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$120))","v":167.5678860175444},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$120))","v":165.86048505194901},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B124,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$120))","v":164.57486181252096},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$121)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$121)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$121)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$121)","v":9.943886108451256},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$121)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$121)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$121)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$121)","v":12.321595497409078},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$121)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$121)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$121)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$121)","v":9.323176438705449},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$121)","v":23.285259986310681},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$121)","v":22.832691431932545},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$121)","v":22.153838600365347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$121)","v":21.701270045987208},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$121)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$121)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$121)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$121)","v":14.840071955831176},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$121)","v":33.634426583642551},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$121)","v":32.980713297845206},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$121)","v":32.000143369149185},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$121)","v":31.346430083351841}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$120))","v":168.62517517358083},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$120))","v":175.00714922885754},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$120))","v":170.10408028855525},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$120))","v":166.49484149476001},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$120))","v":164.79946900156156},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$120))","v":164.02589529306306},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$120))","v":163.43526237651295},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$120))","v":163.04676823777965},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B125,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$120))","v":162.88021856182354},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$121)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$121)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$121)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$121)","v":1.3181440073413269},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$121)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$121)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$121)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$121)","v":2.2713122487263568},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$121)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$121)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$121)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$121)","v":3.806548056716049},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$121)","v":3.9311811193022894},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$121)","v":3.8547753176403283},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$121)","v":3.7401666151473867},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$121)","v":3.663760813485426},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$121)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$121)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$121)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$121)","v":1.3530345921197626},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$121)","v":3.0430257105138256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$121)","v":2.9838819540106827},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$121)","v":2.8951663192559685},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$121)","v":2.8360225627528255}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$120))","v":205.71113831419041},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$120))","v":209.54326949193847},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$120))","v":202.9790164777537},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$120))","v":197.71528131254823},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$120))","v":194.33971692927295},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$120))","v":191.85331600333683},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$120))","v":189.7277375848895},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$120))","v":187.97981587974058},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B126,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$120))","v":186.62390896722843},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$121)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$121)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$121)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$120,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$121)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$121)","v":77.353124557680658},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$121)","v":73.184320654916235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$121)","v":68.558811545066845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$121)","v":66.745765509715085},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$121)","v":92.976367866937792},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$121)","v":87.693955302530043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$121)","v":81.802683530363709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$121)","v":79.48721567036246},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$121)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$121)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$121)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$121)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$121)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$121)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$121)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$121)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$121)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$121)","v":50.985943008106332},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$121)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$119,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$119,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$121)","v":44.270502329095912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O122:O126)","v":159.73410500186222},{"$f":"SUM(P122:P126)","v":150.90420274854137},{"$f":"SUM(Q122:Q126)","v":148.43437946426971},{"$f":"SUM(R122:R126)","v":148.4415397423584},null,"SUM",{"$f":"SUM(U122:U126)","v":196.88385077580909},{"$f":"SUM(V122:V126)","v":179.54827006750935},{"$f":"SUM(W122:W126)","v":155.17259574935696},{"$f":"SUM(X122:X126)","v":140.19277290846986},null,"SUM",{"$f":"SUM(AA122:AA126)","v":207.89406668250712},{"$f":"SUM(AB122:AB126)","v":192.24506358083087},{"$f":"SUM(AC122:AC126)","v":170.80390600276178},{"$f":"SUM(AD122:AD126)","v":158.12184760549206},null,"SUM",{"$f":"SUM(AG122:AG126)","v":187.99938274595971},{"$f":"SUM(AH122:AH126)","v":175.63707515220932},{"$f":"SUM(AI122:AI126)","v":167.56788601754442},{"$f":"SUM(AJ122:AJ126)","v":164.57486181252096},null,"SUM",{"$f":"SUM(AM122:AM126)","v":175.00714922885757},{"$f":"SUM(AN122:AN126)","v":166.49484149476004},{"$f":"SUM(AO122:AO126)","v":163.43526237651295},{"$f":"SUM(AP122:AP126)","v":162.88021856182354},null,"SUM",{"$f":"SUM(AS122:AS126)","v":209.54326949193853},{"$f":"SUM(AT122:AT126)","v":197.71528131254826},{"$f":"SUM(AU122:AU126)","v":189.7277375848895},{"$f":"SUM(AV122:AV126)","v":186.6239089672284}]
[]
[null,"Rhineland-Palatinate",null,null,null,null,null,null,null,null,null,null,null,"Rhineland-Palatinate",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$130))","v":151.08648342651287},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$130))","v":158.50218803727529},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$130))","v":153.37598307970279},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$130))","v":149.68249781012435},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$130))","v":148.11607646689907},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$130))","v":147.57554216331641},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$130))","v":147.23876759520317},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$130))","v":147.12768562173784},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B131,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$130))","v":147.2649769619932},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$130))","v":195.66785721147039},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$130))","v":194.70469256598716},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$130))","v":186.08488363417763},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$130))","v":177.66667438391727},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$130))","v":169.45939745623122},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$130))","v":161.4747623976842},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$130))","v":153.73845734471553},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$130))","v":146.26208284250862},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B132,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$130))","v":139.0578107788545},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$131)","v":39.134918940603384},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$131)","v":38.424092965900201},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$131)","v":37.357854003845418},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$131)","v":36.64702802914222},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$131)","v":85.673517450002805},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$131)","v":73.124711112709235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$131)","v":54.301501606768909},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$131)","v":41.752695269475339},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$131)","v":69.751004712556451},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$131)","v":59.534407145165545},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$131)","v":44.209510794079172},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$131)","v":33.992913226688259},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$131)","v":55.396483728374307},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$131)","v":55.063104688885588},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$131)","v":54.563036129652524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$131)","v":54.229657090163812},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$131)","v":58.409960120380816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$131)","v":57.34903248953637},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$131)","v":55.757641043269686},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$131)","v":54.696713412425233},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$131)","v":80.232502939534839},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$131)","v":79.749659391252806},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$131)","v":79.025394068829698},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$131)","v":78.54255052054765}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$130))","v":205.01704576509002},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$130))","v":206.87705076945414},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$130))","v":199.00982921280126},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$130))","v":191.37491860762765},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$130))","v":184.00812006027891},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$130))","v":176.92411455839948},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$130))","v":170.15527241674891},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$130))","v":163.71610707003219},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B133,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$130))","v":157.62184533652709},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$131)","v":10.675543037262539},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$131)","v":10.675543037262539},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$131)","v":10.675543037262539},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$131)","v":10.675543037262539},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$131)","v":17.307696037645169},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$131)","v":16.990123633284707},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$131)","v":16.513765026744014},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$131)","v":16.196192622383553},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$131)","v":31.090143039998985},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$131)","v":31.090143039998985},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$131)","v":31.090143039998985},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$131)","v":31.090143039998985},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$131)","v":37.343194700846695},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$131)","v":36.657998467803637},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$131)","v":35.63020411823905},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$131)","v":34.945007885195984},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$131)","v":10.836508136863184},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$131)","v":10.836508136863184},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$131)","v":10.836508136863184},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$131)","v":10.836508136863184},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$131)","v":28.997755888065061},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$131)","v":28.465686972687724},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$131)","v":27.667583599621707},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$131)","v":27.135514684244367}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$130))","v":180.63254786312532},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$130))","v":184.95660391119225},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$130))","v":178.09174590552681},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$130))","v":172.62246032567103},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$130))","v":169.18368258345026},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$130))","v":166.70104915406313},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$130))","v":164.60599147560583},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$130))","v":162.91714626695631},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B134,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$130))","v":161.65050056220031},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$131)","v":9.6941390046130742},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$131)","v":9.6941390046130742},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$131)","v":9.6941390046130742},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$131)","v":9.6941390046130742},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$131)","v":12.031680436742194},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$131)","v":12.031680436742194},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$131)","v":12.031680436742194},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$131)","v":12.031680436742194},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$131)","v":9.1882805037587811},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$131)","v":9.1882805037587811},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$131)","v":9.1882805037587811},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$131)","v":9.1882805037587811},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$131)","v":22.659660764609832},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$131)","v":22.219251255720199},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$131)","v":21.558636992385757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$131)","v":21.118227483496135},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$131)","v":14.468773361209054},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$131)","v":14.468773361209054},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$131)","v":14.468773361209054},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$131)","v":14.468773361209054},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$131)","v":32.818712967772939},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$131)","v":32.18085376014082},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$131)","v":31.224064948692654},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$131)","v":30.586205741060539}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$130))","v":166.61232931994923},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$130))","v":173.01484222251725},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$130))","v":168.12102708651059},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$130))","v":164.52233592715763},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$130))","v":162.83942493470192},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$130))","v":162.07923452573095},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$130))","v":161.50216784950027},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$130))","v":161.12744208986422},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B135,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$130))","v":160.97488273746814},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$131)","v":1.3103232247041734},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$131)","v":1.3103232247041734},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$131)","v":1.3103232247041734},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$131)","v":1.3103232247041734},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$131)","v":2.2855452439779023},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$131)","v":2.2855452439779023},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$131)","v":2.2855452439779023},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$131)","v":2.2855452439779023},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$131)","v":3.8160247532599252},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$131)","v":3.8160247532599252},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$131)","v":3.8160247532599252},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$131)","v":3.8160247532599252},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$131)","v":3.842235922494976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$131)","v":3.7675588453205933},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$131)","v":3.6555432295590196},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$131)","v":3.5808661523846368},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$131)","v":1.3300801876649659},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$131)","v":1.3300801876649659},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$131)","v":1.3300801876649659},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$131)","v":1.3300801876649659},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$131)","v":2.9835749254291208},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$131)","v":2.9255866447883152},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$131)","v":2.8386042238271059},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$131)","v":2.7806159431863007}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$130))","v":202.30052394774094},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$130))","v":206.15716880029578},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$130))","v":199.6070330767258},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$130))","v":194.35871571998408},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$130))","v":191.00045731595452},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$130))","v":188.53225153272143},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$130))","v":186.42522907948461},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$130))","v":184.69624099625955},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B136,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$130))","v":183.35965972046384},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$131)","v":97.687263830092107},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$131)","v":89.578399577644333},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$131)","v":88.200908324777998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$131)","v":88.937943666271195},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$131)","v":77.406253397619082},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$131)","v":73.234613957203237},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$131)","v":68.605965030482537},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$131)","v":66.791697206275529},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$131)","v":93.031597759879986},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$131)","v":87.746063165444383},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$131)","v":81.851313325652029},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$131)","v":79.534483812821151},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$131)","v":65.715028794866441},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$131)","v":54.914547067940994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$131)","v":49.19857100576948},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$131)","v":47.776741950959746},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$131)","v":87.969520416399234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$131)","v":80.537941751884034},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$131)","v":79.109165120493387},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$131)","v":79.642807639305715},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$131)","v":61.124622079493811},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$131)","v":51.036928951114433},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$131)","v":45.669582238513449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$130,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$129,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$131)","v":44.314772831425003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O132:O136)","v":158.50218803727529},{"$f":"SUM(P132:P136)","v":149.68249781012432},{"$f":"SUM(Q132:Q136)","v":147.2387675952032},{"$f":"SUM(R132:R136)","v":147.2649769619932},null,"SUM",{"$f":"SUM(U132:U136)","v":194.70469256598716},{"$f":"SUM(V132:V136)","v":177.66667438391727},{"$f":"SUM(W132:W136)","v":153.73845734471556},{"$f":"SUM(X132:X136)","v":139.0578107788545},null,"SUM",{"$f":"SUM(AA132:AA136)","v":206.87705076945412},{"$f":"SUM(AB132:AB136)","v":191.37491860762762},{"$f":"SUM(AC132:AC136)","v":170.15527241674889},{"$f":"SUM(AD132:AD136)","v":157.62184533652709},null,"SUM",{"$f":"SUM(AG132:AG136)","v":184.95660391119225},{"$f":"SUM(AH132:AH136)","v":172.622460325671},{"$f":"SUM(AI132:AI136)","v":164.60599147560583},{"$f":"SUM(AJ132:AJ136)","v":161.65050056220031},null,"SUM",{"$f":"SUM(AM132:AM136)","v":173.01484222251725},{"$f":"SUM(AN132:AN136)","v":164.5223359271576},{"$f":"SUM(AO132:AO136)","v":161.50216784950027},{"$f":"SUM(AP132:AP136)","v":160.97488273746814},null,"SUM",{"$f":"SUM(AS132:AS136)","v":206.15716880029575},{"$f":"SUM(AT132:AT136)","v":194.3587157199841},{"$f":"SUM(AU132:AU136)","v":186.42522907948461},{"$f":"SUM(AV132:AV136)","v":183.35965972046387}]
[]
[null,"Saarland",null,null,null,null,null,null,null,null,null,null,null,"Saarland",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$140))","v":150.4458896788378},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$140))","v":157.85265166531863},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$140))","v":152.73003346365269},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$140))","v":149.03870366158117},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$140))","v":147.47231284687552},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$140))","v":146.93078420963502},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$140))","v":146.59281175168462},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$140))","v":146.48030642125457},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B141,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$140))","v":146.6159262793567},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$140))","v":194.15836460239373},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$140))","v":193.24499875771153},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$140))","v":184.67573877615084},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$140))","v":176.30806016539049},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$140))","v":168.15129441496708},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$140))","v":160.21714966895667},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$140))","v":152.5313112456019},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$140))","v":145.10537824730841},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B142,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$140))","v":137.95152104390053},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$141)","v":39.264769674757204},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$141)","v":38.551585159978565},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$141)","v":37.481808387810602},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$141)","v":36.76862387303197},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$141)","v":85.07042134821512},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$141)","v":72.609951948745163},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$141)","v":53.919247849540234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$141)","v":41.45877845007027},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$141)","v":69.172347606106001},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$141)","v":59.040507338061232},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$141)","v":43.842746935994043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$141)","v":33.710906667949253},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$141)","v":56.460053943435071},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$141)","v":56.120274280786511},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$141)","v":55.610604786813681},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$141)","v":55.270825124165128},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$141)","v":58.925164941278879},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$141)","v":57.854879402486731},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$141)","v":56.249451094298507},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$141)","v":55.179165555506358},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$141)","v":80.927888623413594},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$141)","v":80.440860206422144},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$141)","v":79.710317580934955},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$141)","v":79.223289163943491}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$140))","v":203.65688691242713},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$140))","v":205.55882688794856},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$140))","v":197.73424122933005},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$140))","v":190.14194606063478},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$140))","v":182.81774048227834},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$140))","v":175.7763050219948},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$140))","v":169.0500083495366},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$140))","v":162.65336354061219},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B143,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$140))","v":156.60159703256784},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$141)","v":10.039632292374442},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$141)","v":10.039632292374442},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$141)","v":10.039632292374442},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$141)","v":10.039632292374442},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$141)","v":16.632547181405144},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$141)","v":16.327362829452753},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$141)","v":15.869586301524171},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$141)","v":15.564401949571783},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$141)","v":30.505271842026257},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$141)","v":30.505271842026257},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$141)","v":30.505271842026257},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$141)","v":30.505271842026257},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$141)","v":38.175897909418737},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$141)","v":37.475422718420234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$141)","v":36.424709931922465},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$141)","v":35.724234740923961},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$141)","v":10.909166580996192},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$141)","v":10.909166580996192},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$141)","v":10.909166580996192},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$141)","v":10.909166580996192},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$141)","v":29.215330559532973},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$141)","v":28.679269448348883},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$141)","v":27.875177781572742},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$141)","v":27.339116670388655}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$140))","v":183.00488277017755},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$140))","v":187.30795286387794},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$140))","v":180.4332866401634},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$140))","v":174.95279866401097},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$140))","v":171.50079004613525},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$140))","v":169.00397055196947},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$140))","v":166.89433962017114},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$140))","v":165.19051535151746},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B144,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$140))","v":163.90846880903112},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$141)","v":9.7263044236509586},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$141)","v":9.7263044236509586},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$141)","v":9.7263044236509586},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$141)","v":9.7263044236509586},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$141)","v":11.946983790855221},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$141)","v":11.946983790855221},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$141)","v":11.946983790855221},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$141)","v":11.946983790855221},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$141)","v":9.1120541636297663},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$141)","v":9.1120541636297663},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$141)","v":9.1120541636297663},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$141)","v":9.1120541636297663},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$141)","v":23.094708959921114},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$141)","v":22.645843924533061},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$141)","v":21.972546371450996},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$141)","v":21.52368133606295},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$141)","v":14.59639511908756},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$141)","v":14.59639511908756},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$141)","v":14.59639511908756},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$141)","v":14.59639511908756},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$141)","v":33.103157081130774},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$141)","v":32.459769463626508},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$141)","v":31.494688037370125},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$141)","v":30.851300419865865}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$140))","v":167.26045585428986},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$140))","v":173.6513637522167},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$140))","v":168.7572286545645},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$140))","v":165.15692370341938},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$140))","v":163.470485052871},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$140))","v":162.70584518702262},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$140))","v":162.12414611312261},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$140))","v":161.74458581703942},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B145,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$140))","v":161.58696998373341},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$141)","v":1.2322711185998392},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$141)","v":1.2322711185998392},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$141)","v":1.2322711185998392},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$141)","v":1.2322711185998392},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$141)","v":2.1963893416555926},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$141)","v":2.1963893416555926},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$141)","v":2.1963893416555926},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$141)","v":2.1963893416555926},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$141)","v":3.7442372749565496},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$141)","v":3.7442372749565496},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$141)","v":3.7442372749565496},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$141)","v":3.7442372749565496},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$141)","v":3.9279126356520271},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$141)","v":3.8515703597106921},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$141)","v":3.7370569457986909},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$141)","v":3.6607146698573567},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$141)","v":1.3389983332324604},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$141)","v":1.3389983332324604},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$141)","v":1.3389983332324604},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$141)","v":1.3389983332324604},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$141)","v":3.0059611520290663},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$141)","v":2.9475377763016573},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$141)","v":2.8599027127105447},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$141)","v":2.8014793369831357}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$140))","v":203.47102868677285},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$140))","v":207.31589593707926},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$140))","v":200.76437899545274},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$140))","v":195.51337990280553},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$140))","v":192.1505515920885},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$140))","v":189.67688673871066},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$140))","v":187.56404439282161},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$140))","v":185.8288587602309},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B146,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$140))","v":184.48568792027706},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$141)","v":97.589674155936194},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$141)","v":89.488910666977375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$141)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$141)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$141)","v":77.398657095580447},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$141)","v":73.22737225468174},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$141)","v":68.599103962026689},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$141)","v":66.784967511747681},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$141)","v":93.024916001229954},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$141)","v":87.739875441960962},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$141)","v":81.845698132929954},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$141)","v":79.529127084006006},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$141)","v":65.649379415451008},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$141)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$141)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$141)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$141)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$141)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$141)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$141)","v":79.563244394910825},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$141)","v":61.063558520972862},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$141)","v":50.985943008106332},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$141)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$140,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$139,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$141)","v":44.270502329095919}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O142:O146)","v":157.85265166531863},{"$f":"SUM(P142:P146)","v":149.03870366158117},{"$f":"SUM(Q142:Q146)","v":146.59281175168459},{"$f":"SUM(R142:R146)","v":146.6159262793567},null,"SUM",{"$f":"SUM(U142:U146)","v":193.24499875771153},{"$f":"SUM(V142:V146)","v":176.30806016539046},{"$f":"SUM(W142:W146)","v":152.5313112456019},{"$f":"SUM(X142:X146)","v":137.95152104390053},null,"SUM",{"$f":"SUM(AA142:AA146)","v":205.55882688794853},{"$f":"SUM(AB142:AB146)","v":190.14194606063478},{"$f":"SUM(AC142:AC146)","v":169.05000834953657},{"$f":"SUM(AD142:AD146)","v":156.60159703256784},null,"SUM",{"$f":"SUM(AG142:AG146)","v":187.30795286387794},{"$f":"SUM(AH142:AH146)","v":174.95279866401097},{"$f":"SUM(AI142:AI146)","v":166.89433962017114},{"$f":"SUM(AJ142:AJ146)","v":163.90846880903112},null,"SUM",{"$f":"SUM(AM142:AM146)","v":173.65136375221672},{"$f":"SUM(AN142:AN146)","v":165.15692370341938},{"$f":"SUM(AO142:AO146)","v":162.12414611312261},{"$f":"SUM(AP142:AP146)","v":161.58696998373341},null,"SUM",{"$f":"SUM(AS142:AS146)","v":207.31589593707929},{"$f":"SUM(AT142:AT146)","v":195.51337990280553},{"$f":"SUM(AU142:AU146)","v":187.56404439282159},{"$f":"SUM(AV142:AV146)","v":184.48568792027709}]
[]
[null,"Saxony",null,null,null,null,null,null,null,null,null,null,null,"Saxony",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$150))","v":143.41982507170772},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$150))","v":150.87612611184556},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$150))","v":145.79051758364847},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$150))","v":142.13762874344542},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$150))","v":140.61180382959557},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$150))","v":140.1118659553884},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$150))","v":139.81568781665055},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$150))","v":139.74520227256065},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B151,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$150))","v":139.92309004219138},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$150))","v":190.52011519867085},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$150))","v":190.10015289212177},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$150))","v":181.88399307770055},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$150))","v":173.873175009699},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$150))","v":166.07719055563433},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$150))","v":158.50795104935705},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$150))","v":151.19159918515913},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$150))","v":144.13993314181926},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B152,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$150))","v":137.36533205827504},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$151)","v":34.664800994932101},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$151)","v":34.035167878979749},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$151)","v":33.090718205051225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$151)","v":32.461085089098873},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$151)","v":79.485313479332319},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$151)","v":67.8429082740914},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$151)","v":50.379300466230049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$151)","v":38.736895260989129},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$151)","v":64.367123592821812},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$151)","v":54.939116053311906},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$151)","v":40.797104744047033},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$151)","v":31.369097204537127},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$151)","v":51.528691730627678},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$151)","v":51.218589272870631},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$151)","v":50.753435586235078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$151)","v":50.443333128478045},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$151)","v":54.234156827553022},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$151)","v":53.249076279726623},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$151)","v":51.771455457987031},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$151)","v":50.786374910160646},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$151)","v":74.809535566002964},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$151)","v":74.359327729096222},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$151)","v":73.684015973736109},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$151)","v":73.233808136829381}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$150))","v":199.82984547633885},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$150))","v":202.30208383151677},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$150))","v":194.73839516767504},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$150))","v":187.4145755402788},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$150))","v":180.36753218690569},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$150))","v":173.61238030799456},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$150))","v":167.18248042725},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$150))","v":161.0927691206378},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B153,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$150))","v":155.35891689468349},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$151)","v":8.8508582218446978},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$151)","v":8.8508582218446978},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$151)","v":8.8508582218446978},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$151)","v":8.8508582218446978},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$151)","v":18.228509033574184},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$151)","v":17.894040977912272},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$151)","v":17.392338894419407},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$151)","v":17.057870838757491},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$151)","v":29.81387961487588},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$151)","v":29.81387961487588},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$151)","v":29.81387961487588},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$151)","v":29.81387961487588},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$151)","v":35.656395075678354},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$151)","v":35.002149294473242},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$151)","v":34.020780622665583},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$151)","v":33.366534841460471},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$151)","v":10.50920204200678},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$151)","v":10.50920204200678},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$151)","v":10.50920204200678},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$151)","v":10.50920204200678},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$151)","v":27.737474810218078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$151)","v":27.228530318287469},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$151)","v":26.465113580391559},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$151)","v":25.956169088460953}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$150))","v":173.27812542789792},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$150))","v":177.64635631579097},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$150))","v":170.82567314995157},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$150))","v":165.40056240992192},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$150))","v":162.00595950752725},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$150))","v":159.56750091796624},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$150))","v":157.51661807933505},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$150))","v":155.87194771051159},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B154,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$150))","v":154.64947684558172},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$151)","v":8.5868428633300802},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$151)","v":8.5868428633300802},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$151)","v":8.5868428633300802},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$151)","v":8.5868428633300802},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$151)","v":11.162631343526938},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$151)","v":11.162631343526938},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$151)","v":11.162631343526938},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$151)","v":11.162631343526938},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$151)","v":8.4790633371979176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$151)","v":8.4790633371979176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$151)","v":8.4790633371979176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$151)","v":8.4790633371979176},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$151)","v":21.077559362528955},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$151)","v":20.667899321106741},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$151)","v":20.053409258973424},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$151)","v":19.643749217551211},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$151)","v":13.434382114914843},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$151)","v":13.434382114914843},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$151)","v":13.434382114914843},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$151)","v":13.434382114914843},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$151)","v":30.600474683474786},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$151)","v":30.005728797067395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$151)","v":29.113609967456306},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$151)","v":28.518864081048918}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$150))","v":160.99673137754604},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$150))","v":167.43716782162315},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$150))","v":162.58127622712553},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$150))","v":159.02050860928156},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$150))","v":157.37552115833489},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$150))","v":156.65325429087295},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$150))","v":156.11411115615132},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$150))","v":155.77730893802431},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B155,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$150))","v":155.66267312713728},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$151)","v":1.0863602016465532},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$151)","v":1.0863602016465532},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$151)","v":1.0863602016465532},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$151)","v":1.0863602016465532},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$151)","v":2.407142004104788},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$151)","v":2.407142004104788},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$151)","v":2.407142004104788},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$151)","v":2.407142004104788},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$151)","v":3.6593753349640923},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$151)","v":3.6593753349640923},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$151)","v":3.6593753349640923},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$151)","v":3.6593753349640923},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$151)","v":3.6686813520895178},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$151)","v":3.5973774535302878},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$151)","v":3.490421605691445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$151)","v":3.4191177071322159},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$151)","v":1.2899064207492603},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$151)","v":1.2899064207492603},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$151)","v":1.2899064207492603},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$151)","v":1.2899064207492603},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$151)","v":2.8539047869062752},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$151)","v":2.7984367541463953},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$151)","v":2.7152347050065746},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$151)","v":2.6597666722466946}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$150))","v":193.21867022157721},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$150))","v":197.12601192609594},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$150))","v":190.62657305448974},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$150))","v":185.42895254971191},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$150))","v":182.12139099764622},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$150))","v":179.70388206637702},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$150))","v":177.647556465104},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$150))","v":175.96926523384278},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B156,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$150))","v":174.68338081001093},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$151)","v":97.687263830092121},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$151)","v":89.578399577644348},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$151)","v":88.200908324778013},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$151)","v":88.937943666271195},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$151)","v":78.816557031583528},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$151)","v":74.566452410063576},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$151)","v":69.850186476877965},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$151)","v":68.000792610896696},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$151)","v":95.982641951657044},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$151)","v":90.523141199929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$151)","v":84.433057396165083},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$151)","v":82.037501403108493},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$151)","v":65.715028794866441},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$151)","v":54.914547067941001},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$151)","v":49.198571005769494},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$151)","v":47.776741950959746},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$151)","v":87.969520416399234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$151)","v":80.537941751884034},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$151)","v":79.109165120493401},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$151)","v":79.64280763930573},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$151)","v":61.124622079493825},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$151)","v":51.036928951114433},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$151)","v":45.669582238513456},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$150,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$149,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$151)","v":44.31477283142501}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O152:O156)","v":150.87612611184556},{"$f":"SUM(P152:P156)","v":142.13762874344542},{"$f":"SUM(Q152:Q156)","v":139.81568781665055},{"$f":"SUM(R152:R156)","v":139.9230900421914},null,"SUM",{"$f":"SUM(U152:U156)","v":190.10015289212174},{"$f":"SUM(V152:V156)","v":173.87317500969897},{"$f":"SUM(W152:W156)","v":151.19159918515913},{"$f":"SUM(X152:X156)","v":137.36533205827504},null,"SUM",{"$f":"SUM(AA152:AA156)","v":202.30208383151677},{"$f":"SUM(AB152:AB156)","v":187.4145755402788},{"$f":"SUM(AC152:AC156)","v":167.18248042725},{"$f":"SUM(AD152:AD156)","v":155.35891689468352},null,"SUM",{"$f":"SUM(AG152:AG156)","v":177.64635631579097},{"$f":"SUM(AH152:AH156)","v":165.40056240992192},{"$f":"SUM(AI152:AI156)","v":157.51661807933505},{"$f":"SUM(AJ152:AJ156)","v":154.64947684558169},null,"SUM",{"$f":"SUM(AM152:AM156)","v":167.43716782162312},{"$f":"SUM(AN152:AN156)","v":159.02050860928153},{"$f":"SUM(AO152:AO156)","v":156.1141111561513},{"$f":"SUM(AP152:AP156)","v":155.66267312713725},null,"SUM",{"$f":"SUM(AS152:AS156)","v":197.12601192609594},{"$f":"SUM(AT152:AT156)","v":185.42895254971194},{"$f":"SUM(AU152:AU156)","v":177.647556465104},{"$f":"SUM(AV152:AV156)","v":174.68338081001096}]
[]
[null,"Saxony-Anhalt",null,null,null,null,null,null,null,null,null,null,null,"Saxony-Anhalt",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water","   ",null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water"," ",null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler"," ",null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water","   ",null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water"," ",null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler"," ",null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$160))","v":145.76061126452726},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$160))","v":153.20111969001098},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$160))","v":148.0997185471598},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$160))","v":144.4310370923026},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$160))","v":142.8894195637987},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$160))","v":142.37368907493735},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$160))","v":142.06171832154541},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$160))","v":141.97544016280136},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B161,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$160))","v":142.13753531777797},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$160))","v":193.22615411423641},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$160))","v":192.58900930004853},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$160))","v":184.1747221666385},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$160))","v":175.96526475094356},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$160))","v":167.97010734821021},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$160))","v":160.20113391958421},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$160))","v":152.68442530221719},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$160))","v":145.43175290097091},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B162,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$160))","v":138.45546777898511},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$161)","v":36.403743341847182},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$161)","v":35.742524996586582},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$161)","v":34.750697478695685},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$161)","v":34.089479133435091},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$161)","v":82.329775225025003},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$161)","v":70.270734860601237},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$161)","v":52.182174313965575},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$161)","v":40.123133949541796},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$161)","v":66.06385098480682},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$161)","v":56.387319699769293},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$161)","v":41.872522772212989},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$161)","v":32.195991487175448},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$161)","v":54.063629665329486},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$161)","v":53.738271813782873},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$161)","v":53.250235036462939},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$161)","v":52.924877184916333},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$161)","v":56.60089689314816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$161)","v":55.572828130205011},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$161)","v":54.030724985790286},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$161)","v":53.002656222847115},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$161)","v":77.952047705425329},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$161)","v":77.482928060257279},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$161)","v":76.779248592505184},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$161)","v":76.310128947337134}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$160))","v":201.40186907860911},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$160))","v":203.71769044583047},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$160))","v":196.04325246962264},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$160))","v":188.60756027512917},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$160))","v":181.44735828146077},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$160))","v":174.57769831184464},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$160))","v":168.03179540040381},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$160))","v":161.82452452844171},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B163,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$160))","v":155.97149161921772},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$161)","v":8.9891774019798643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$161)","v":8.9891774019798643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$161)","v":8.9891774019798643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$161)","v":8.9891774019798643},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$161)","v":17.731615362816296},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$161)","v":17.406264622214163},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$161)","v":16.91823851131096},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$161)","v":16.592887770708828},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$161)","v":29.753222836677345},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$161)","v":29.753222836677345},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$161)","v":29.753222836677345},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$161)","v":29.753222836677345},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$161)","v":37.116795161838368},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$161)","v":36.435753048777116},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$161)","v":35.414189879185237},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$161)","v":34.733147766123984},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$161)","v":10.788550254752273},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$161)","v":10.788550254752273},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$161)","v":10.788550254752273},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$161)","v":10.788550254752273},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$161)","v":28.625289524381625},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$161)","v":28.100054854209489},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$161)","v":27.312202848951273},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$161)","v":26.786968178779137}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$160))","v":178.49319039871057},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$160))","v":182.82885865673441},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$160))","v":175.97561286102595},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$160))","v":170.51793949112709},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$160))","v":167.09077395886331},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$160))","v":164.61975273943312},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$160))","v":162.53630727093275},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$160))","v":160.85907427224018},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B164,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$160))","v":159.60404077744113},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$161)","v":9.0175975266421027},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$161)","v":9.0175975266421027},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$161)","v":9.0175975266421027},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$161)","v":9.0175975266421027},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$161)","v":11.562097313377942},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$161)","v":11.562097313377942},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$161)","v":11.562097313377942},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$161)","v":11.562097313377942},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$161)","v":8.7025727659182053},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$161)","v":8.7025727659182053},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$161)","v":8.7025727659182053},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$161)","v":8.7025727659182053},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$161)","v":22.114463328154891},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$161)","v":21.684650188634215},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$161)","v":21.03993047935321},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$161)","v":20.610117339832527},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$161)","v":14.020649004044948},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$161)","v":14.020649004044948},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$161)","v":14.020649004044948},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$161)","v":14.020649004044948},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$161)","v":31.885903906331862},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$161)","v":31.266174625043512},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$161)","v":30.33658070311099},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$161)","v":29.716851421822632}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$160))","v":164.28486803726958},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$160))","v":170.70381037378826},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$160))","v":165.82642467173224},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$160))","v":162.24416294632991},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$160))","v":160.5776813878249},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$160))","v":159.83392041280453},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$160))","v":159.27328317052451},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$160))","v":158.91498684483912},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B165,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$160))","v":158.7788569263937},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$161)","v":1.1033375894497337},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$161)","v":1.1033375894497337},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$161)","v":1.1033375894497337},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$161)","v":1.1033375894497337},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$161)","v":2.3415253579900632},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$161)","v":2.3415253579900632},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$161)","v":2.3415253579900632},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$161)","v":2.3415253579900632},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$161)","v":3.651930281824233},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$161)","v":3.651930281824233},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$161)","v":3.651930281824233},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$161)","v":3.651930281824233},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$161)","v":3.8189417065452536},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$161)","v":3.7447173719919085},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$161)","v":3.6333808701618899},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$161)","v":3.5591565356085444},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$161)","v":1.3241938054436395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$161)","v":1.3241938054436395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$161)","v":1.3241938054436395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$161)","v":1.3241938054436395},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$161)","v":2.9452519149333654},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$161)","v":2.8880084741384402},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$161)","v":2.8021433129460513},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$161)","v":2.7448998721511257}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$160))","v":198.65675382075671},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$160))","v":202.53311513056599},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$160))","v":196.00269586425043},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$160))","v":190.77409496476315},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$160))","v":187.43555301798801},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$160))","v":184.98706369200934},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$160))","v":182.89975769602694},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$160))","v":181.19048607005627},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B166,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$160))","v":179.87362125151503},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$161)","v":97.687263830092121},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$161)","v":89.578399577644333},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$161)","v":88.200908324777998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$161)","v":88.937943666271195},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$161)","v":78.623996040839245},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$161)","v":74.384642596760145},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$161)","v":69.680389805572645},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$161)","v":67.835823387366489},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$161)","v":95.546113576603858},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$161)","v":90.112514690940117},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$161)","v":84.051546743771056},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$161)","v":81.667774247622489},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$161)","v":65.715028794866441},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$161)","v":54.914547067940994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$161)","v":49.198571005769487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$161)","v":47.776741950959746},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$161)","v":87.969520416399234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$161)","v":80.537941751884034},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$161)","v":79.109165120493401},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$161)","v":79.642807639305715},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$161)","v":61.124622079493818},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$161)","v":51.036928951114433},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$161)","v":45.669582238513449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$160,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$159,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$161)","v":44.314772831425003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O162:O166)","v":153.20111969001101},{"$f":"SUM(P162:P166)","v":144.43103709230263},{"$f":"SUM(Q162:Q166)","v":142.06171832154538},{"$f":"SUM(R162:R166)","v":142.13753531777797},null,"SUM",{"$f":"SUM(U162:U166)","v":192.58900930004856},{"$f":"SUM(V162:V166)","v":175.96526475094356},{"$f":"SUM(W162:W166)","v":152.68442530221719},{"$f":"SUM(X162:X166)","v":138.45546777898511},null,"SUM",{"$f":"SUM(AA162:AA166)","v":203.71769044583047},{"$f":"SUM(AB162:AB166)","v":188.6075602751292},{"$f":"SUM(AC162:AC166)","v":168.03179540040384},{"$f":"SUM(AD162:AD166)","v":155.97149161921772},null,"SUM",{"$f":"SUM(AG162:AG166)","v":182.82885865673444},{"$f":"SUM(AH162:AH166)","v":170.51793949112712},{"$f":"SUM(AI162:AI166)","v":162.53630727093275},{"$f":"SUM(AJ162:AJ166)","v":159.60404077744113},null,"SUM",{"$f":"SUM(AM162:AM166)","v":170.70381037378826},{"$f":"SUM(AN162:AN166)","v":162.24416294632988},{"$f":"SUM(AO162:AO166)","v":159.27328317052456},{"$f":"SUM(AP162:AP166)","v":158.7788569263937},null,"SUM",{"$f":"SUM(AS162:AS166)","v":202.53311513056599},{"$f":"SUM(AT162:AT166)","v":190.77409496476315},{"$f":"SUM(AU162:AU166)","v":182.89975769602694},{"$f":"SUM(AV162:AV166)","v":179.87362125151503}]
[]
[null,"Schleswig-Holstein",null,null,null,null,null,null,null,null,null,null,null,"Schleswig-Holstein"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$170))","v":148.85671185494417},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$170))","v":156.27677594327625},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$170))","v":151.16745984346159},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$170))","v":147.48943214324137},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$170))","v":145.93634343038696},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$170))","v":145.40811689499779},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$170))","v":145.08344653889867},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$170))","v":144.9842433103199},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B171,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$170))","v":145.13316527027334},null,null,"Cost composition\\Year",2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$170))","v":193.56314064565069},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$170))","v":192.76011056251608},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$170))","v":184.28722186685877},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$170))","v":176.0162909164201},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$170))","v":167.95666483021284},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$170))","v":160.12007162092519},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$170))","v":152.53224171533873},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$170))","v":145.20479361207697},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B172,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$170))","v":138.14991801921758},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$171)","v":37.800060459799298},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$171)","v":37.113480148723227},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$171)","v":36.083609682109113},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$171)","v":35.397029371033042}," ","CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$171)","v":83.57894411694167},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$171)","v":71.336934977874279},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$171)","v":52.973921269273234},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$171)","v":40.73191213020587}," ","CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$171)","v":68.535232337909079},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$171)","v":58.496711876884028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$171)","v":43.438931185346455},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$171)","v":33.400410724321389},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$171)","v":53.935312333047008},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$171)","v":53.610726702156043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$171)","v":53.123848255819624},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$171)","v":52.799262624928659},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$171)","v":56.849091144176043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$171)","v":55.81651431209211},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$171)","v":54.267649063966232},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$171)","v":53.235072231882306},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$171)","v":78.173542166870703},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$171)","v":77.703089556036957},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$171)","v":76.997410639786381},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$171)","v":76.526958028952663}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$170))","v":203.92411538853293},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$170))","v":205.89882470200018},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$170))","v":198.10980777089691},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$170))","v":190.55400137056486},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$170))","v":183.26733643142552},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$170))","v":176.26454426695545},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$170))","v":169.57811108462244},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$170))","v":163.22259915204629},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B173,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$170))","v":157.21328648298692},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$171)","v":10.263778150519386},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$171)","v":10.263778150519386},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$171)","v":10.263778150519386},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$171)","v":10.263778150519386},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$171)","v":17.582093964886717},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$171)","v":17.259486736173198},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$171)","v":16.775575893102921},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$171)","v":16.452968664389406},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$171)","v":31.133628071505179},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$171)","v":31.133628071505179},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$171)","v":31.133628071505179},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$171)","v":31.133628071505179},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$171)","v":36.612239712270473},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$171)","v":35.940455497366422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$171)","v":34.932779175010353},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$171)","v":34.260994960106309},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$171)","v":10.667128064119625},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$171)","v":10.667128064119625},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$171)","v":10.667128064119625},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$171)","v":10.667128064119625},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$171)","v":28.442095961215067},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$171)","v":27.920222640825799},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$171)","v":27.137412660241893},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$171)","v":26.615539339852631}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$170))","v":177.68932320186201},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$170))","v":182.02593528069508},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$170))","v":175.18481104211315},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$170))","v":169.73786505109331},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$170))","v":166.31939841835026},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$170))","v":163.85612090931713},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$170))","v":161.78003196265144},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$170))","v":160.1097496791304},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B174,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$170))","v":158.8612451217767},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$171)","v":9.3634802473011831},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$171)","v":9.3634802473011831},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$171)","v":9.3634802473011831},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$171)","v":9.3634802473011831},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$171)","v":11.737526096581938},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$171)","v":11.737526096581938},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$171)","v":11.737526096581938},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$171)","v":11.737526096581938},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$171)","v":9.0281271460685808},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$171)","v":9.0281271460685808},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$171)","v":9.0281271460685808},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$171)","v":9.0281271460685808},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$171)","v":22.061975750892813},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$171)","v":21.633182751451237},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$171)","v":20.989993252288876},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$171)","v":20.5612002528473},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$171)","v":14.082129381026482},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$171)","v":14.082129381026482},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$171)","v":14.082129381026482},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$171)","v":14.082129381026482},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$171)","v":31.976505132615507},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$171)","v":31.355014940517982},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$171)","v":30.422779652371709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$171)","v":29.801289460274198}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$170))","v":164.37951548098869},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$170))","v":170.78927773226965},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$170))","v":165.91399698797153},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$170))","v":162.33254639018051},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$170))","v":160.66496209298629},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$170))","v":159.91917658049198},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$170))","v":159.35633185994607},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$170))","v":158.99562591721701},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B175,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$170))","v":158.8568644372651},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$171)","v":1.2597829297202106},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$171)","v":1.2597829297202106},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$171)","v":1.2597829297202106},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$171)","v":1.2597829297202106},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$171)","v":2.321780504650393},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$171)","v":2.321780504650393},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$171)","v":2.321780504650393},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$171)","v":2.321780504650393},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$171)","v":3.8213621348348643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$171)","v":3.8213621348348643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$171)","v":3.8213621348348643},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$171)","v":3.8213621348348643},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$171)","v":3.7670280690337732},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$171)","v":3.693812719559181},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$171)","v":3.5839896953472929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$171)","v":3.5107743458727012},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$171)","v":1.3092903653258789},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$171)","v":1.3092903653258789},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$171)","v":1.3092903653258789},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$171)","v":1.3092903653258789},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$171)","v":2.9264031556130368},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$171)","v":2.8695260562616873},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$171)","v":2.7842104072346627},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$171)","v":2.7273333078833133}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$170))","v":198.7101340376131},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$170))","v":202.58210493728717},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$170))","v":196.05769164502829},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$170))","v":190.83379620174873},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$170))","v":187.49807154039945},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$170))","v":185.0515103363893},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$170))","v":182.96577163986785},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$170))","v":181.25768965664489},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B176,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$170))","v":179.9416224660587},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$171)","v":97.589674155936166},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$171)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$171)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$171)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$171)","v":77.539765879455359},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$171)","v":73.360562601140288},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$171)","v":68.723437951730247},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$171)","v":66.905730623389971},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$171)","v":93.380475011682478},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$171)","v":88.0741721412722},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$171)","v":82.156062546867361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$171)","v":79.8297584062569},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$171)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$171)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$171)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$171)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$171)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$171)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$171)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$171)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$171)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$171)","v":50.985943008106318},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$171)","v":45.623958280233218},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$170,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$169,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$171)","v":44.270502329095912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O172:O176)","v":156.27677594327625},{"$f":"SUM(P172:P176)","v":147.48943214324137},{"$f":"SUM(Q172:Q176)","v":145.08344653889864},{"$f":"SUM(R172:R176)","v":145.13316527027331},null,"SUM",{"$f":"SUM(U172:U176)","v":192.7601105625161},{"$f":"SUM(V172:V176)","v":176.01629091642008},{"$f":"SUM(W172:W176)","v":152.53224171533873},{"$f":"SUM(X172:X176)","v":138.14991801921758},null,"SUM",{"$f":"SUM(AA172:AA176)","v":205.89882470200018},{"$f":"SUM(AB172:AB176)","v":190.55400137056486},{"$f":"SUM(AC172:AC176)","v":169.57811108462244},{"$f":"SUM(AD172:AD176)","v":157.21328648298692},null,"SUM",{"$f":"SUM(AG172:AG176)","v":182.02593528069505},{"$f":"SUM(AH172:AH176)","v":169.73786505109331},{"$f":"SUM(AI172:AI176)","v":161.78003196265144},{"$f":"SUM(AJ172:AJ176)","v":158.8612451217767},null,"SUM",{"$f":"SUM(AM172:AM176)","v":170.78927773226962},{"$f":"SUM(AN172:AN176)","v":162.33254639018051},{"$f":"SUM(AO172:AO176)","v":159.3563318599461},{"$f":"SUM(AP172:AP176)","v":158.8568644372651},null,"SUM",{"$f":"SUM(AS172:AS176)","v":202.58210493728717},{"$f":"SUM(AT172:AT176)","v":190.83379620174875},{"$f":"SUM(AU172:AU176)","v":182.96577163986785},{"$f":"SUM(AV172:AV176)","v":179.94162246605873}]
[]
[null,"Thuringia",null,null,null,null,null,null,null,null,null,null,null,"Thuringia",null,null,null,null,null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,"Technology","Gas boiler","Gas boiler","Gas boiler","Gas boiler",null,null,"HP brine-to-water","HP brine-to-water","HP brine-to-water","HP brine-to-water",null,null,"HP air-to-water","HP air-to-water","HP air-to-water","HP air-to-water",null,null,"Pellet boiler","Pellet boiler","Pellet boiler","Pellet boiler",null,null,"Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid","Gas Solar Hybrid",null,null,"Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid","Pellet Solar Hybrid"]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$180))","v":142.8376881674908},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$180))","v":150.2803877658173},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$180))","v":145.20623655618513},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$180))","v":141.56194245774785},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$180))","v":140.04046240768903},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$180))","v":139.54281967291797},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$180))","v":139.24852956125764},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$180))","v":139.17948110999021},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B181,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$180))","v":139.35830972206637},null,null,"Cost composition\\Year",2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$180))","v":188.26037898595965},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$180))","v":187.90923839520389},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$180))","v":179.79847004870052},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$180))","v":171.89206961542217},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$180))","v":164.19948614723972},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$180))","v":156.73257693245318},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$180))","v":149.51736417930005},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$180))","v":142.56559289090305},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B182,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$180))","v":135.88958642982345},null,null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$181)","v":34.452807742009121},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$181)","v":33.827025159409558},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$181)","v":32.888351285510218},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$181)","v":32.262568702910656},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$181)","v":78.235417373516015},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$181)","v":66.776087459689151},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$181)","v":49.58709258894887},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$181)","v":38.127762675122},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$181)","v":64.051215499198918},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$181)","v":54.669479778627348},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$181)","v":40.596876197770001},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$181)","v":31.215140477198432},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$181)","v":51.159491373863531},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$181)","v":50.851610783850305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$181)","v":50.389789898830472},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$181)","v":50.081909308817252},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$181)","v":53.652657486974761},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$181)","v":52.678138985697714},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$181)","v":51.216361233782152},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$181)","v":50.241842732505113},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$181)","v":74.008562644972699},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$181)","v":73.563175106487407},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$181)","v":72.895093798759476},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$181)","v":72.449706260274169}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$180))","v":198.92595433570636},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$180))","v":201.37274816495679},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$180))","v":193.85221401139384},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$180))","v":186.56987793838562},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$180))","v":179.56239997931834},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$180))","v":172.84479736354507},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$180))","v":166.45020883515636},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$180))","v":160.39347518386487},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B183,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$180))","v":154.69016646286997},null,null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$181)","v":8.7296790860776312},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$181)","v":8.7296790860776312},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$181)","v":8.7296790860776312},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$181)","v":8.7296790860776312},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$181)","v":17.878821422750104},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$181)","v":17.550769653525329},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$181)","v":17.058691999688168},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$181)","v":16.730640230463397},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$181)","v":29.888723404068266},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$181)","v":29.888723404068266},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$181)","v":29.888723404068266},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$181)","v":29.888723404068266},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$181)","v":35.462987314354514},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$181)","v":34.812290299412226},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$181)","v":33.836244776998804},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$181)","v":33.185547762056522},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$181)","v":10.396183029020772},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$181)","v":10.396183029020772},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$181)","v":10.396183029020772},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$181)","v":10.396183029020772},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$181)","v":27.440703478547899},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$181)","v":26.937204332152522},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$181)","v":26.181955612559463},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$181)","v":25.678456466164086}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$180))","v":172.4189245592562},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$180))","v":176.78153014173481},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$180))","v":169.97757714311587},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$180))","v":164.56640821381148},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$180))","v":161.1816901634256},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$180))","v":158.75120604762589},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$180))","v":156.70752330563127},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$180))","v":155.06924142011812},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B184,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$180))","v":153.8523154830462},null,null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$181)","v":8.5343298617062739},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$181)","v":8.5343298617062739},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$181)","v":8.5343298617062739},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$181)","v":8.5343298617062739},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$181)","v":10.98710043302024},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$181)","v":10.98710043302024},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$181)","v":10.98710043302024},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$181)","v":10.98710043302024},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$181)","v":8.4374488516492647},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$181)","v":8.4374488516492647},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$181)","v":8.4374488516492647},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$181)","v":8.4374488516492647},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$181)","v":20.926539762088808},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$181)","v":20.519814913243099},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$181)","v":19.909727639974548},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$181)","v":19.50300279112885},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$181)","v":13.290338493738258},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$181)","v":13.290338493738258},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$181)","v":13.290338493738258},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$181)","v":13.290338493738258},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$181)","v":30.272840627111606},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$181)","v":29.684462583336867},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$181)","v":28.801895517674765},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$181)","v":28.213517473900033}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$180))","v":159.97710517478345},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$180))","v":166.40897054080054},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$180))","v":161.56707795423412},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$180))","v":158.01772168402832},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$180))","v":156.38031784811866},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$180))","v":155.66379099812426},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$180))","v":155.13002199928633},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$180))","v":154.79818963948736},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B185,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$180))","v":154.6880797980028},null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$181)","v":1.0714865942440128},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$181)","v":1.0714865942440128},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$181)","v":1.0714865942440128},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$181)","v":1.0714865942440128},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$181)","v":2.3609644623881669},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$181)","v":2.3609644623881669},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$181)","v":2.3609644623881669},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$181)","v":2.3609644623881669},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$181)","v":3.668561711231916},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$181)","v":3.668561711231916},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$181)","v":3.668561711231916},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$181)","v":3.668561711231916},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$181)","v":3.6487816553924128},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$181)","v":3.5778645241259719},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$181)","v":3.4714888272263105},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$181)","v":3.4005716959598695},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$181)","v":1.2760343922227675},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$181)","v":1.2760343922227675},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$181)","v":1.2760343922227675},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$181)","v":1.2760343922227675},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$181)","v":2.8233700273484921},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$181)","v":2.768495463246444},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$181)","v":2.6861836170933717},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$181)","v":2.6313090529913232}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!C$180))","v":191.64143119331226},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!D$180))","v":195.54797174043259},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!E$180))","v":189.06852447981183},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!F$180))","v":183.88829455032146},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!G$180))","v":180.59434723197933},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!H$180))","v":178.18867420751906},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!I$180))","v":176.14346286804005},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!J$180))","v":174.47553058514615},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!$B186,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,'3.1 per Market'!$B$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,'3.1 per Market'!$F$2,'4.6 LCOE_Weighted'!$F:$F,'3.1 per Market'!K$180))","v":173.19922108009644},null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!O$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$181)","v":97.492084481780239},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!P$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$181)","v":89.399421756310375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!Q$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$181)","v":88.024682733719501},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!R$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,R$181)","v":88.760245477127796},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!U$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$181)","v":78.446934703529365},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!V$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$181)","v":74.217147606799287},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!W$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$181)","v":69.52351469525459},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!X$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,X$181)","v":67.683118628829646},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AA$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$181)","v":95.326798698808375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AB$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$181)","v":89.905664192808786},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AC$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$181)","v":83.858598670436905},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AD$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AD$181)","v":81.480292018722096},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AG$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$181)","v":65.583730036035547},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AH$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$181)","v":54.804827693179874},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AI$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$181)","v":49.100272162601122},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AJ$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AJ$181)","v":47.681283925083704},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AM$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$181)","v":87.793757138844001},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AN$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$181)","v":80.377026783348811},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AO$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$181)","v":78.951104850522384},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AP$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AP$181)","v":79.483681150515906},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AS$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$181)","v":61.00249496245187},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AT$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$181)","v":50.934957065098217},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AU$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$181)","v":45.578334321952987},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP('3.1 per Market'!AV$180,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$N$179,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AV$181)","v":44.226231826766821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(O182:O186)","v":150.2803877658173},{"$f":"SUM(P182:P186)","v":141.56194245774785},{"$f":"SUM(Q182:Q186)","v":139.24852956125764},{"$f":"SUM(R182:R186)","v":139.35830972206637},null,"SUM",{"$f":"SUM(U182:U186)","v":187.90923839520389},{"$f":"SUM(V182:V186)","v":171.8920696154222},{"$f":"SUM(W182:W186)","v":149.51736417930005},{"$f":"SUM(X182:X186)","v":135.88958642982345},null,"SUM",{"$f":"SUM(AA182:AA186)","v":201.37274816495673},{"$f":"SUM(AB182:AB186)","v":186.56987793838559},{"$f":"SUM(AC182:AC186)","v":166.45020883515633},{"$f":"SUM(AD182:AD186)","v":154.69016646286997},null,"SUM",{"$f":"SUM(AG182:AG186)","v":176.78153014173483},{"$f":"SUM(AH182:AH186)","v":164.56640821381148},{"$f":"SUM(AI182:AI186)","v":156.70752330563127},{"$f":"SUM(AJ182:AJ186)","v":153.8523154830462},null,"SUM",{"$f":"SUM(AM182:AM186)","v":166.40897054080057},{"$f":"SUM(AN182:AN186)","v":158.01772168402834},{"$f":"SUM(AO182:AO186)","v":155.13002199928633},{"$f":"SUM(AP182:AP186)","v":154.68807979800283},null,"SUM",{"$f":"SUM(AS182:AS186)","v":195.54797174043256},{"$f":"SUM(AT182:AT186)","v":183.88829455032146},{"$f":"SUM(AU182:AU186)","v":176.14346286804005},{"$f":"SUM(AV182:AV186)","v":173.19922108009644}]

{"sheet":"3.2 per Building Type","index":11,"n_rows":62,"n_cols":47,"rows_kept":62,"cut":false,"hidden":false,"merged":[[54,43,54,46],[54,37,54,40],[54,31,54,34],[54,25,54,28],[54,19,54,22],[54,13,54,16],[45,13,45,16],[45,19,45,22],[45,25,45,28],[45,31,45,34],[36,37,36,40],[36,43,36,46],[1,2,1,4],[45,37,45,40],[45,43,45,46],[36,13,36,16],[36,19,36,22],[36,25,36,28],[36,31,36,34]]}
["Select:"]
["State:","Northrhine-Westphalia","Energy price scenario:",null,null,"mid"]
["Disclaimer: The feed-in of solar thermal energy is based on a German average and not on the different federal states."]
[]
["LCOH for Single Family Home",null,null,null,null,null,null,null,null,"Composition of LCOH for Single Family Home"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOH for small Multi Family Home",null,null,null,null,null,null,null,null,"Composition of LCOH for small Multi Family Home"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOH for large Multi Family Home",null,null,null,null,null,null,null,null,"Composition of LCOH for large Multi Family Home"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data tables"]
[]
["LCOE per building type for selected building type [EUR/MWh]",null,null,null,null,null,null,null,null,null,null,"Composition of LCOE per building type for selected building type [EUR/MWh]"]
[]
[null,"Single Family Home",null,null,null,null,null,null,null,null,null,null,"Technology","Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,"Cost composition\\Year",2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))","v":152.33532014017311},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))","v":159.73410500186222},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))","v":154.60350967540455},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))","v":150.90420274854137},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))","v":149.32983480904403},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))","v":148.7803290470118},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))","v":148.43437946426971},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))","v":148.31389700904799},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))","v":148.4415397423584},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38)","v":40.14313974904308},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38)","v":39.414000984681039},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38)","v":38.320292838137995},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38)","v":37.591154073775954},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38)","v":87.737904310977967},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38)","v":74.886722260690632},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38)","v":55.609949185259595},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38)","v":42.758767134972231},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38)","v":70.775040383901114},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38)","v":60.408449846632628},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38)","v":44.858564040729888},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38)","v":34.491973503461388},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38)","v":56.925897494336809},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38)","v":56.583314359967687},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38)","v":56.069439658413998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38)","v":55.726856524044862},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38)","v":59.908880281973524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38)","v":58.820727057881179},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38)","v":57.188497221742637},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38)","v":56.100343997650285},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38)","v":82.22669281368816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38)","v":81.731848122733169},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38)","v":80.989581086300674},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38)","v":80.494736395345683}]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))","v":198.00098251376093},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))","v":196.88385077580909},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))","v":188.11532938422323},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))","v":179.54827006750938},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))","v":171.19199894039079},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))","v":163.05821738306213},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))","v":155.17259574935696},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))","v":147.54672646788549},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))","v":140.19277290846986},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38)","v":10.739260981090375},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38)","v":17.199914161015048},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38)","v":16.884319405767062},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38)","v":16.410927272895087},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38)","v":16.095332517647108},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38)","v":31.012933936246696},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38)","v":38.207664730558925},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38)","v":37.506606662108311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38)","v":36.455019559432372},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38)","v":35.753961490981737},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38)","v":11.023523621311487},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38)","v":29.575565863121131},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38)","v":29.032894929852851},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38)","v":28.218888529950434},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38)","v":27.676217596682157}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))","v":206.1132027015895},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))","v":207.89406668250709},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))","v":199.95347841414878},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))","v":192.24506358083084},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))","v":184.80460196731241},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))","v":177.64676577161231},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))","v":170.80390600276178},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))","v":164.29052738748294},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))","v":158.12184760549206},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38)","v":9.943886108451256},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38)","v":12.321595497409078},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38)","v":9.323176438705449},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38)","v":23.285259986310681},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38)","v":22.832691431932545},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38)","v":22.153838600365347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38)","v":21.701270045987208},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38)","v":14.840071955831176},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38)","v":33.634426583642551},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38)","v":32.980713297845206},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38)","v":32.000143369149185},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38)","v":31.346430083351841}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))","v":183.69988934920099},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))","v":187.99938274595971},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))","v":181.12113982530343},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))","v":175.63707515220932},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))","v":172.18148983739189},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))","v":169.68109364628441},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))","v":167.5678860175444},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))","v":165.86048505194901},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))","v":164.57486181252096},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38)","v":1.3181440073413269},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38)","v":2.2713122487263568},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38)","v":3.806548056716049},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38)","v":3.9311811193022894},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38)","v":3.8547753176403283},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38)","v":3.7401666151473867},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38)","v":3.663760813485426},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38)","v":1.3530345921197626},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38)","v":3.0430257105138256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38)","v":2.9838819540106827},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38)","v":2.8951663192559685},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38)","v":2.8360225627528255}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))","v":168.62517517358083},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))","v":175.00714922885754},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))","v":170.10408028855525},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))","v":166.49484149476001},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))","v":164.79946900156156},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))","v":164.02589529306306},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))","v":163.43526237651295},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))","v":163.04676823777965},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))","v":162.88021856182354},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38)","v":77.353124557680658},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38)","v":73.184320654916235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38)","v":68.558811545066845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38)","v":66.745765509715085},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38)","v":92.976367866937792},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38)","v":87.693955302530043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38)","v":81.802683530363709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38)","v":79.48721567036246},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38)","v":50.985943008106332},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38)","v":44.270502329095912}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))","v":205.71113831419041},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))","v":209.54326949193847},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))","v":202.9790164777537},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))","v":197.71528131254823},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))","v":194.33971692927295},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))","v":191.85331600333683},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))","v":189.7277375848895},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))","v":187.97981587974058},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$37,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))","v":186.62390896722843},null,"SUM",{"$f":"SUM(N39:N43)","v":159.73410500186222},{"$f":"SUM(O39:O43)","v":150.90420274854137},148.43437946426971,148.4415397423584,null,"SUM",{"$f":"SUM(T39:T43)","v":196.88385077580909},{"$f":"SUM(U39:U43)","v":179.54827006750935},{"$f":"SUM(V39:V43)","v":155.17259574935696},{"$f":"SUM(W39:W43)","v":140.19277290846986},null,"SUM",{"$f":"SUM(Z39:Z43)","v":207.89406668250712},{"$f":"SUM(AA39:AA43)","v":192.24506358083087},170.80390600276178,158.12184760549206,null,"SUM",{"$f":"SUM(AF39:AF43)","v":187.99938274595971},{"$f":"SUM(AG39:AG43)","v":175.63707515220932},167.56788601754442,164.57486181252096,null,"SUM",{"$f":"SUM(AL39:AL43)","v":175.00714922885757},{"$f":"SUM(AM39:AM43)","v":166.49484149476004},163.43526237651295,162.88021856182354,null,"SUM",{"$f":"SUM(AR39:AR43)","v":209.54326949193853},{"$f":"SUM(AS39:AS43)","v":197.71528131254826},189.7277375848895,186.6239089672284]
[]
[null,"small Multi Family Home",null,null,null,null,null,null,null,null,null,null,"Technology","Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,"Cost composition\\Year",2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$47))","v":131.39342253102288},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$47))","v":138.91714561746807},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$47))","v":133.91148851576645},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$47))","v":130.33711981365926},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$47))","v":128.88769009891794},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$47))","v":128.4631225616418},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$47))","v":128.24211120365572},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$47))","v":128.24656697319003},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$47))","v":128.49914793125649},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$47)","v":26.386053000906266},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$47)","v":25.906790686056297},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$47)","v":25.187897213781362},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$47)","v":24.708634898931393},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$47)","v":57.82570692625746},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$47)","v":49.355836432634163},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$47)","v":36.651030692199214},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$47)","v":28.18116019857591},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$47)","v":52.584362213167111},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$47)","v":44.882204096824822},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$47)","v":33.328966922311395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$47)","v":25.626808805969105},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$47)","v":38.655330654344532},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$47)","v":38.422700780797825},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$47)","v":38.073755970477762},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$47)","v":37.841126096931049},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$47)","v":45.868294746393317},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$47)","v":45.035167293885664},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$47)","v":43.785476115124197},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$47)","v":42.952348662616544},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$47)","v":58.695905481813298},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$47)","v":58.342670343507507},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$47)","v":57.812817636048806},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$47)","v":57.459582497743007}]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$47))","v":160.18408688499127},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$47))","v":161.26977616576229},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$47))","v":154.70407579289929},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$47))","v":148.33983749490824},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$47))","v":142.18638738651254},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$47))","v":136.2554268479067},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$47))","v":130.57262623292439},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$47))","v":125.14957797017578},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B49,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$47))","v":119.99844542948298},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$47)","v":7.4864218572413028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$47)","v":7.4864218572413028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$47)","v":7.4864218572413028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$47)","v":7.4864218572413028},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$47)","v":15.873902958415673},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$47)","v":15.58263868394933},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$47)","v":15.145742272249816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$47)","v":14.854477997783473},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$47)","v":28.347383874982729},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$47)","v":28.347383874982729},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$47)","v":28.347383874982729},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$47)","v":28.347383874982729},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$47)","v":27.747105882245286},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$47)","v":27.237984673396745},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$47)","v":26.474302860123942},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$47)","v":25.965181651275401},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$47)","v":8.2906085296567475},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$47)","v":8.2906085296567475},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$47)","v":8.2906085296567475},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$47)","v":8.2906085296567475},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$47)","v":21.514487214574309},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$47)","v":21.119725981279373},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$47)","v":20.527584131336958},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$47)","v":20.132822898042015}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$47))","v":181.20133388890827},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$47))","v":184.31441408028897},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$47))","v":177.70604202239375},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$47))","v":171.32984339953896},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$47))","v":165.22159799648358},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$47))","v":159.39597801124657},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$47))","v":153.88533445285918},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$47))","v":148.7041720480434},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$47))","v":143.86770847651565},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$47)","v":6.536108225038002},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$47)","v":6.536108225038002},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$47)","v":6.536108225038002},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$47)","v":6.536108225038002},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$47)","v":8.1208341559158992},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$47)","v":8.1208341559158992},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$47)","v":8.1208341559158992},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$47)","v":8.1208341559158992},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$47)","v":6.9269234488726426},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$47)","v":6.9269234488726426},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$47)","v":6.9269234488726426},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$47)","v":6.9269234488726426},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$47)","v":15.811773968653942},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$47)","v":15.504458882141936},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$47)","v":15.043486252373931},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$47)","v":14.736171165861933},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$47)","v":11.362068383250488},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$47)","v":11.362068383250488},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$47)","v":11.362068383250488},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$47)","v":11.362068383250488},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$47)","v":24.009273097747997},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$47)","v":23.542632741406447},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$47)","v":22.842672206894125},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$47)","v":22.376031850552579}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$47))","v":146.1849612017304},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$47))","v":150.71848564721429},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$47))","v":144.07427377528319},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$47))","v":138.82424015091425},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$47))","v":135.60268588482202},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$47))","v":133.33632074243971},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$47))","v":131.45714416242487},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$47))","v":129.98377424555466},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$47))","v":128.93218205485181},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$47)","v":0.91888837834629311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$47)","v":0.91888837834629311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$47)","v":0.91888837834629311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$47)","v":0.91888837834629311},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$47)","v":2.0962075674926113},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$47)","v":2.0962075674926113},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$47)","v":2.0962075674926113},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$47)","v":2.0962075674926113},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$47)","v":3.4793766763286929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$47)","v":3.4793766763286929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$47)","v":3.4793766763286929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$47)","v":3.4793766763286929},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$47)","v":2.854895726519544},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$47)","v":2.7994084340172978},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$47)","v":2.7161774952639295},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$47)","v":2.6606902027616832},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$47)","v":1.017594783274405},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$47)","v":1.017594783274405},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$47)","v":1.017594783274405},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$47)","v":1.017594783274405},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$47)","v":2.2136224897764856},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$47)","v":2.170598880389},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$47)","v":2.1060634663077726},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$47)","v":2.063039856920287}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$47))","v":147.91071827912748},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$47))","v":154.42020522019658},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$47))","v":149.64464916568659},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$47))","v":146.16292325768373},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$47))","v":144.59506365027761},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$47))","v":143.94900282757149},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$47))","v":143.48588279681371},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$47))","v":143.22490154387276},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$47))","v":143.18586475370901},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$47)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$47)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$47)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$47)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$47)","v":77.353124557680658},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$47)","v":73.184320654916235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$47)","v":68.558811545066845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$47)","v":66.745765509715085},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$47)","v":92.976367866937792},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$47)","v":87.693955302530043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$47)","v":81.802683530363709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$47)","v":79.48721567036246},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$47)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$47)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$47)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$47)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$47)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$47)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$47)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$47)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$47)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$47)","v":50.985943008106332},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$47)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$46,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$47)","v":44.270502329095912}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$47))","v":163.41835946253983},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$47))","v":167.49684680488497},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$47))","v":161.17894995529713},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$47))","v":156.16157095468867},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$47))","v":153.03236273601038},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$47))","v":150.79231797467128},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$47))","v":148.91309572082088},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$47))","v":147.41153018026893},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$46,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$47))","v":146.30197943235379},null,"SUM",{"$f":"SUM(N48:N52)","v":138.91714561746804},{"$f":"SUM(O48:O52)","v":130.33711981365926},{"$f":"SUM(P48:P52)","v":128.24211120365572},{"$f":"SUM(Q48:Q52)","v":128.49914793125649},null,"SUM",{"$f":"SUM(T48:T52)","v":161.26977616576232},{"$f":"SUM(U48:U52)","v":148.33983749490824},{"$f":"SUM(V48:V52)","v":130.57262623292439},{"$f":"SUM(W48:W52)","v":119.99844542948298},null,"SUM",{"$f":"SUM(Z48:Z52)","v":184.31441408028897},{"$f":"SUM(AA48:AA52)","v":171.32984339953893},{"$f":"SUM(AB48:AB52)","v":153.88533445285918},{"$f":"SUM(AC48:AC52)","v":143.86770847651565},null,"SUM",{"$f":"SUM(AF48:AF52)","v":150.71848564721429},{"$f":"SUM(AG48:AG52)","v":138.82424015091425},{"$f":"SUM(AH48:AH52)","v":131.45714416242487},{"$f":"SUM(AI48:AI52)","v":128.93218205485181},null,"SUM",{"$f":"SUM(AL48:AL52)","v":154.42020522019658},{"$f":"SUM(AM48:AM52)","v":146.16292325768373},{"$f":"SUM(AN48:AN52)","v":143.48588279681371},{"$f":"SUM(AO48:AO52)","v":143.18586475370898},null,"SUM",{"$f":"SUM(AR48:AR52)","v":167.49684680488491},{"$f":"SUM(AS48:AS52)","v":156.16157095468867},{"$f":"SUM(AT48:AT52)","v":148.91309572082088},{"$f":"SUM(AU48:AU52)","v":146.30197943235379}]
[]
[null,"large Multi Family Home",null,null,null,null,null,null,null,null,null,null,"Technology","Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,"Cost composition\\Year",2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030,null,null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$56))","v":106.54895512690621},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$56))","v":114.22063365181225},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$56))","v":109.36293198857149},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$56))","v":105.93651872492518},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$56))","v":104.63504444864471},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$56))","v":104.35843234982941},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$56))","v":104.2853764303042},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$56))","v":104.43778763829937},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$56))","v":104.83832403482668},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$56)","v":10.094515277049689},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$56)","v":9.9111638391214409},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$56)","v":9.6361366822290684},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$56)","v":9.4527852443008182},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$56)","v":22.642058398319939},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$56)","v":19.325621599935644},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$56)","v":14.350966402359205},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$56)","v":11.03452960397491},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$56)","v":28.001283432608911},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$56)","v":23.899868042531864},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$56)","v":17.747744957416298},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$56)","v":13.646329567339247},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$56)","v":15.803552431061547},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$56)","v":15.708445796571709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$56)","v":15.565785844836949},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$56)","v":15.470679210347111},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$56)","v":18.735553288416874},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$56)","v":18.395250605075297},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$56)","v":17.884796580062932},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$56)","v":17.544493896721349},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$56)","v":24.519814405823997},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$56)","v":24.372252834675606},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$56)","v":24.150910477953019},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$56)","v":24.003348906804632}]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$56))","v":115.88151682562096},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$56))","v":119.55679448808431},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$56))","v":115.58068249691361},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$56))","v":111.8060325806149},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$56))","v":108.2421708539115},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$56))","v":104.900798696998},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$56))","v":101.80758646370799},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$56))","v":98.974126582651706},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$56))","v":96.412582423651259},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$56)","v":3.5947077466370976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$56)","v":3.5947077466370976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$56)","v":3.5947077466370976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$56)","v":3.5947077466370976},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$56)","v":14.470905744478312},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$56)","v":14.205384538157606},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$56)","v":13.807102728676551},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$56)","v":13.541581522355848},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$56)","v":25.623869365065715},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$56)","v":25.623869365065715},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$56)","v":25.623869365065715},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$56)","v":25.623869365065715},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$56)","v":13.51697827492483},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$56)","v":13.268960324926208},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$56)","v":12.896933399928272},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$56)","v":12.648915449929655},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$56)","v":4.4371905941458092},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$56)","v":4.4371905941458092},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$56)","v":4.4371905941458092},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$56)","v":4.4371905941458092},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$56)","v":10.561556912835087},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$56)","v":10.367766877737196},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$56)","v":10.077081825090358},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$56)","v":9.8832917899924659}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$56))","v":148.52176111099789},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$56))","v":153.43521266551119},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$56))","v":148.62721197074859},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$56))","v":144.0513847110264},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$56))","v":139.74351067110365},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$56))","v":135.71826204899929},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$56))","v":132.0079898537445},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$56))","v":128.62719881206135},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$56))","v":125.59110660366619},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$56)","v":2.5005196619528549},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$56)","v":2.5005196619528549},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$56)","v":2.5005196619528549},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$56)","v":2.5005196619528549},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$56)","v":3.1797691887416648},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$56)","v":3.1797691887416648},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$56)","v":3.1797691887416648},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$56)","v":3.1797691887416648},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$56)","v":3.6886012997852706},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$56)","v":3.6886012997852706},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$56)","v":3.6886012997852706},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$56)","v":3.6886012997852706},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$56)","v":6.4643658380822062},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$56)","v":6.3387254671337097},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$56)","v":6.1502649107109644},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$56)","v":6.0246245397624669},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$56)","v":4.6409974218142187},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$56)","v":4.6409974218142187},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$56)","v":4.6409974218142187},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$56)","v":4.6409974218142187},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$56)","v":10.029710173871175},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$56)","v":9.8347743459315655},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$56)","v":9.5423706040221496},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$56)","v":9.3474347760825403}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$56))","v":97.987132501196783},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$56))","v":102.82503590674827},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$56))","v":96.485202994884787},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$56))","v":91.539548330583443},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$56))","v":88.62237302455884},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$56))","v":86.660386842244122},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$56))","v":85.085589222296889},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$56))","v":83.916598265494287},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$56))","v":83.169385034859033},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$56)","v":0.44121681023641951},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$56)","v":0.44121681023641951},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$56)","v":0.44121681023641951},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$56)","v":0.44121681023641951},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$56)","v":1.9109365988637292},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$56)","v":1.9109365988637292},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$56)","v":1.9109365988637292},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$56)","v":1.9109365988637292},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$56)","v":3.1450907011135003},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$56)","v":3.1450907011135003},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$56)","v":3.1450907011135003},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$56)","v":3.1450907011135003},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$56)","v":1.3907599472286929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$56)","v":1.3637293613913721},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$56)","v":1.323183482635391},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$56)","v":1.2961528967980702},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$56)","v":0.544623713065846},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$56)","v":0.544623713065846},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$56)","v":0.544623713065846},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$56)","v":0.544623713065846},null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$56)","v":1.0866770690899148},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$56)","v":1.0655565889869221},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$56)","v":1.0338758688324325},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$56)","v":1.0127553887294396}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$56))","v":109.48410446941222},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$56))","v":116.24000379506438},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$56))","v":111.71086012513743},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$56))","v":108.47554660171758},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$56))","v":107.15409937889453},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$56))","v":106.75445094077139},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$56))","v":106.53774329459668},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$56))","v":106.52317442623877},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$56))","v":106.73055002065803},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$56)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$56)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$56)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$56)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$56)","v":77.353124557680658},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$56)","v":73.184320654916235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$56)","v":68.558811545066845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$56)","v":66.745765509715085},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$56)","v":92.976367866937792},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$56)","v":87.693955302530043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$56)","v":81.802683530363709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$56)","v":79.48721567036246},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$56)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$56)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$56)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$56)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$56)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$56)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$56)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$56)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$56)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$56)","v":50.985943008106332},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$56)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$56)","v":44.270502329095912}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$56))","v":102.83270352872746},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$56))","v":107.26131708259301},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$56))","v":101.29354644452565},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$56))","v":96.626293655437621},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$56))","v":93.847211648279796},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$56))","v":91.957293098461122},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$56))","v":90.428197056131182},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$56))","v":89.276757727099664},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B$55,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$56))","v":88.517333190704989},null,"SUM",{"$f":"SUM(N57:N61)","v":114.22063365181224},{"$f":"SUM(O57:O61)","v":105.93651872492518},{"$f":"SUM(P57:P61)","v":104.2853764303042},{"$f":"SUM(Q57:Q61)","v":104.83832403482668},null,"SUM",{"$f":"SUM(T57:T61)","v":119.55679448808431},{"$f":"SUM(U57:U61)","v":111.80603258061487},{"$f":"SUM(V57:V61)","v":101.80758646370799},{"$f":"SUM(W57:W61)","v":96.41258242365123},null,"SUM",{"$f":"SUM(Z57:Z61)","v":153.43521266551119},{"$f":"SUM(AA57:AA61)","v":144.0513847110264},{"$f":"SUM(AB57:AB61)","v":132.0079898537445},{"$f":"SUM(AC57:AC61)","v":125.59110660366619},null,"SUM",{"$f":"SUM(AF57:AF61)","v":102.82503590674827},{"$f":"SUM(AG57:AG61)","v":91.539548330583443},{"$f":"SUM(AH57:AH61)","v":85.085589222296875},{"$f":"SUM(AI57:AI61)","v":83.169385034859033},null,"SUM",{"$f":"SUM(AL57:AL61)","v":116.24000379506437},{"$f":"SUM(AM57:AM61)","v":108.4755466017176},{"$f":"SUM(AN57:AN61)","v":106.53774329459669},{"$f":"SUM(AO57:AO61)","v":106.73055002065803},null,"SUM",{"$f":"SUM(AR57:AR61)","v":107.26131708259302},{"$f":"SUM(AS57:AS61)","v":96.626293655437621},{"$f":"SUM(AT57:AT61)","v":90.428197056131182},{"$f":"SUM(AU57:AU61)","v":88.517333190704989}]

{"sheet":"3.3 per Region","index":12,"n_rows":65,"n_cols":47,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,2,1,4],[57,43,57,46],[47,13,47,16],[47,19,47,22],[47,25,47,28],[47,31,47,34],[47,37,47,40],[47,43,47,46],[57,13,57,16],[57,19,57,22],[57,25,57,28],[57,31,57,34],[57,37,57,40],[36,43,36,46],[36,13,36,16],[36,19,36,22],[36,25,36,28],[36,31,36,34],[36,37,36,40]]}
["Select:"]
["State:","Northrhine-Westphalia","Energy price scenario:",null,null,"mid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Family Home"]
["Disclaimer: The feed-in of solar thermal energy is based on a German average and not on the different federal states.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"small Multi Family Home"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"large Multi Family Home"]
["LCOH for rural",null,null,null,null,null,null,null,null,"Composition  of LCOH for rural"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOH for semi-urban",null,null,null,null,null,null,null,null,"Composition of LCOH for semi-urban"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOH for urban",null,null,null,null,null,null,null,null,"Composition of LCOH for urban"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data tables"]
[]
["LCOE per region for selected building type [EUR/MWh]",null,null,null,null,null,null,null,null,null,null,null,"Composition of LCOE per region for selected building type [EUR/MWh]"]
[]
[null,"Rural",null,null,null,null,null,null,null,null,null,null,"Technology","Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,"Cost composition\\Year",2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":143.04347770342028},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":150.49766807633927},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":145.42247826111145},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":141.77857684547811},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":140.25961441721063},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":139.76551416640825},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":139.47497009489601},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":139.40989315090417},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B39,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":139.59294139544443},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":34.042377345844407},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":33.42404960394208},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":32.496557991088615},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":31.878230249186281},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":74.499199454164454},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":63.587122372944016},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":47.219006751113334},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":36.306929669892874},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":62.374385400266206},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":53.238259020811412},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":39.534069451629215},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":30.397943072174407},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":48.690202713449693},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":48.397182436337665},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":47.95765202066962},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":47.664631743557578},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":52.529451648029685},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":51.575334463706248},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":50.144158687221072},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":49.190041502897628},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":71.099121453002695},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":70.671243089193254},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":70.029425543479078},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":69.601547179669637}]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":181.28339869070146},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":181.14104582431617},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":173.34730330429679},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":165.75502285914948},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":158.37353060359743},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":151.21452791783528},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":144.30368515569666},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":137.65259474579173},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B40,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":131.27342005794262},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.292399457026745},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.292399457026745},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.292399457026745},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.292399457026745},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":16.630237974409177},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":16.325095993227354},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.867383021454621},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.562241040272804},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.878392601578138},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.878392601578138},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.878392601578138},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.878392601578138},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":33.366589733038374},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":32.754358728762448},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":31.836012222348543},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":31.223781218072599},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.7438599507694192},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.7438599507694192},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.7438599507694192},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.7438599507694192},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":25.846384972590627},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":25.372139376763279},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":24.660770983022246},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":24.186525387194898}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":194.71690399847182},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":197.11300005829628},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":189.78764386884478},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":182.69446111443372},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":175.86923157982213},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":169.32662746302887},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":163.09899977308518},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":157.20085323671321},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B41,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":151.64740553362915},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.4326618521678398},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.4326618521678398},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.4326618521678398},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.4326618521678398},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":10.462399435726637},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":10.462399435726637},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":10.462399435726637},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":10.462399435726637},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.2165604878237914},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.2165604878237914},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.2165604878237914},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.2165604878237914},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":19.916489311066847},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":19.529395639744465},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":18.948755132760901},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":18.561661461438518},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":13.012108365037788},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":13.012108365037788},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":13.012108365037788},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":13.012108365037788},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.082747935527024},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":28.517500341200702},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":27.669628949711218},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":27.104381355384891}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":166.64947851290475},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":171.05574478329822},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":164.28427473627676},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":158.9069829368174},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":155.55817049563478},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":153.16454717816208},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":151.15811242305682},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":149.55748433109622},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B42,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":148.37863396530295},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1405552653640767},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1405552653640767},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1405552653640767},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1405552653640767},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1960844023352166},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1960844023352166},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1960844023352166},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1960844023352166},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.6672937016903506},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.6672937016903506},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.6672937016903506},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.6672937016903506},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.4330836102923277},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.3663587514123892},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.266271463092481},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.1995466042125424},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1959678254486197},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1959678254486197},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1959678254486197},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1959678254486197},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.6593308259743078},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.607644501310896},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.5301150143157791},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.4784286896523673}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":157.91403449174592},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":164.36302656690711},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":159.52697564648929},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":155.98475487257849},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":154.35640039926449},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":153.64984471065046},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":153.12622981398479},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":152.80475369513593},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B43,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":152.7052220390643},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":97.58967415593618},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":89.488910666977361},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":88.112795529248757},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":88.84909457169951},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":77.353124557680658},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":73.184320654916235},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":68.558811545066845},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":66.745765509715085},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":92.976367866937792},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":87.693955302530043},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":81.802683530363709},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":79.487215670362474},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":65.649379415450994},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":54.859687380560452},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":49.149421584185305},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":47.729012938021725},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":87.881638777621617},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":80.457484267616422},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":79.030134985507885},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":79.563244394910811},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":61.063558520972848},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":50.985943008106339},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":45.623958280233225},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$37,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":44.270502329095919}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":185.80335513637081},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":189.75114370806747},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":183.30254808783133},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":178.15447031657447},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":174.89456332724779},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":172.52381979526029},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":170.51389877076156},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":168.88163445956124},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B44,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$38))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$37,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":167.64138494099774},null,"SUM",{"$f":"SUM(N39:N43)","v":150.49766807633927},{"$f":"SUM(O39:O43)","v":141.77857684547811},139.47497009489604,139.59294139544446,null,"SUM",{"$f":"SUM(T39:T43)","v":181.14104582431614},{"$f":"SUM(U39:U43)","v":165.75502285914945},144.30368515569666,131.27342005794262,null,"SUM",{"$f":"SUM(Z39:Z43)","v":197.11300005829628},{"$f":"SUM(AA39:AA43)","v":182.69446111443375},163.09899977308521,151.64740553362918,null,"SUM",{"$f":"SUM(AF39:AF43)","v":171.05574478329822},{"$f":"SUM(AG39:AG43)","v":158.90698293681743},151.15811242305685,148.37863396530298,null,"SUM",{"$f":"SUM(AL39:AL43)","v":164.36302656690714},{"$f":"SUM(AM39:AM43)","v":155.98475487257849},153.12622981398476,152.70522203906427,null,"SUM",{"$f":"SUM(AR39:AR43)","v":189.7511437080675},{"$f":"SUM(AS39:AS43)","v":178.15447031657447},170.51389877076156,167.64138494099771]
[]
[]
[]
[null,"Semi-Urban",null,null,null,null,null,null,null,null,null,null,"Technology","Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,"Cost composition\\Year",2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2026,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":140.46752979955039},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":147.93706831647725},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":142.87722664525731},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":139.24867337363182},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":137.74505908937223},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":137.26630698257773},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":136.99111105507336},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":136.94138225508937},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B50,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":137.1397786436375},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":32.352376155644528},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":31.764744701757945},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":30.883297520928078},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":30.295666067041495},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":70.842483426067034},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":60.466014344061179},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":44.901310721052383},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":34.524841639046507},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":59.91252658894016},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":51.136994595855924},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":46.749228599313788},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.198164613145291},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":46.354946183172018},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":46.0759796063425},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":45.657529741098216},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":45.378563164268698},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":50.01974378726419},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":49.111211609493502},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":47.748413342837466},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":46.839881165066771},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":67.737012811991761},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":67.329367800084086},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":66.717900282222573},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":66.310255270314897}]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":176.67370706645366},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":176.80053797491897},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":169.27597922975025},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":161.95288255945354},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":154.84057407875213},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":147.95075516784061},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":141.30909618055259},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":134.92718954549827},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B51,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":128.81719863249978},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.8898424189739025},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.8898424189739025},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.8898424189739025},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.8898424189739025},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":16.479842472886926},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":16.177460042191747},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.723886396148988},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.421503965453818},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.583298847727008},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.583298847727008},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.583298847727008},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.583298847727008},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":31.94390240069437},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":31.357775751140352},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":30.478585776809311},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":29.892459127255275},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.3620340447107147},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.3620340447107147},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.3620340447107147},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.3620340447107147},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":24.751012960631098},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":24.296865933830528},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":23.61564539362967},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":23.161498366829097}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":191.41913425890516},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":193.99552751191484},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":186.85046851564866},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":179.93758295442285},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":173.29265061299654},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":166.93034368938854},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":160.88301319263016},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":155.16516384944345},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":149.79201333954464},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.014030438094272},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.014030438094272},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.014030438094272},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.014030438094272},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.9488633978995846},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.9488633978995846},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.9488633978995846},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":9.9488633978995846},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":7.8922605094603009},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":7.8922605094603009},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":7.8922605094603009},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":7.8922605094603009},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":18.961264047422031},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":18.59273598013101},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":18.039943879194496},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":17.671415811903476},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":12.390426820222107},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":12.390426820222107},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":12.390426820222107},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":12.390426820222107},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":27.707493837584174},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":27.168975459911412},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":26.361197893402263},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":25.822679515729501}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":161.75914495252579},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":166.1961955623826},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":159.45550985482444},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":154.10900239482845},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":150.79097429310914},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":148.42813531509975},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":146.45248489945786},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":144.88264114696057},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B53,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":143.73457512063061},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.0911451478283583},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.0911451478283583},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.0911451478283583},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.0911451478283583},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1762241203847932},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1762241203847932},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1762241203847932},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1762241203847932},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.6310736988495935},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.6310736988495935},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.6310736988495935},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.6310736988495935},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.2867035156432021},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.2228236766541314},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.1270039181705256},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.0631240791814549},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1491022607877772},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1491022607877772},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1491022607877772},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.1491022607877772},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.5466281574811092},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.4971323036900221},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.4228885230033925},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.3733926692123055}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":154.33116111216884},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":160.80294569060641},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":155.98968727346491},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":152.47025900283052},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":150.86469703279289},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":150.18093384745521},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":149.68011145406595},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":149.38142783849347},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":149.30468868569818},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":97.589674155936166},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":89.488910666977361},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":88.112795529248743},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":88.849094571699482},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":77.353124557680658},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":73.184320654916235},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":68.558811545066845},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":66.745765509715085},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":92.976367866937792},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":87.693955302530043},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":85.436788957645831},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":79.48721567036246},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":65.649379415450994},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":54.859687380560445},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":49.149421584185305},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":47.729012938021725},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":87.881638777621617},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":80.457484267616422},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":79.030134985507885},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":79.563244394910811},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":61.06355852097284},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":50.985943008106332},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":45.623958280233218},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$48,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":44.270502329095912}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":179.82329191273701},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":183.80570628866096},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":177.39173647265198},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":172.27828450562237},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":169.05300332052292},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":166.71688559276265},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":164.74159037249109},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":163.14395186551803},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$49))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$48,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":161.93832815118174},null,"SUM",{"$f":"SUM(N50:N54)","v":147.93706831647722},{"$f":"SUM(O50:O54)","v":139.24867337363185},136.99111105507336,137.1397786436375,null,"SUM",{"$f":"SUM(T50:T54)","v":176.800537974919},{"$f":"SUM(U50:U54)","v":161.95288255945354},141.30909618055259,128.81719863249978,null,"SUM",{"$f":"SUM(Z50:Z54)","v":193.99552751191484},{"$f":"SUM(AA50:AA54)","v":179.93758295442285},173.29265061299651,149.79201333954467,null,"SUM",{"$f":"SUM(AF50:AF54)","v":166.19619556238263},{"$f":"SUM(AG50:AG54)","v":154.10900239482845},146.45248489945786,143.73457512063061,null,"SUM",{"$f":"SUM(AL50:AL54)","v":160.80294569060641},{"$f":"SUM(AM50:AM54)","v":152.47025900283052},149.68011145406592,149.30468868569818,null,"SUM",{"$f":"SUM(AR50:AR54)","v":183.80570628866099},{"$f":"SUM(AS50:AS54)","v":172.27828450562237},164.74159037249112,161.93832815118171]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Urban",null,null,null,null,null,null,null,null,null,null,"Technology","Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,"Cost composition\\Year",2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2026,2027,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":132.14713485622264},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":139.66625955050642},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":134.65600405664341},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":131.0770369623749},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":129.62300885547219},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":129.19384292603465},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":128.96823317588721},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":128.96809055326014},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B60,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":129.21607311916523},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":26.892387071120165},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":26.403927971947439},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":25.671239323188367},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":25.182780224015644},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":59.018418560887845},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":50.373848723001629},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":37.406993966172287},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":28.762424128286064},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":52.087128959629176},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":44.457801794890486},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":40.643138212521123},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":36.828474630151774},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":38.861551843968385},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":38.627680920133074},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":38.276874534380099},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":38.04300361054478},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":42.3546089713046},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":41.585302249323291},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":40.431342166351314},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":39.662035444370005},null,"CAPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":57.141017160962669},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":56.797139424788369},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":56.281322820526917},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":55.937445084352618}]
[null,"HP brine-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":161.76059643366358},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":162.75789943068875},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":156.1038127740799},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":149.65118819234303},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":143.40935180020148},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":137.3900049778498},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":131.61881807912167},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":126.10738353262721},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B61,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":120.86786470818858},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":7.5909477632851274},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":7.5909477632851274},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":7.5909477632851274},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":7.5909477632851274},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.986893624382468},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.693556126687374},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.253549880144737},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":14.960212382449647},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":28.611652792259406},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":28.611652792259406},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":28.611652792259406},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":28.611652792259406},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":27.425255807785618},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":26.922040104890471},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":26.167216550547746},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":25.664000847652591},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.1544724899172216},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.1544724899172216},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.1544724899172216},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.1544724899172216},null,"CAPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":21.271467091558897},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":20.881164943089924},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":20.295711720386468},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":19.905409571917499}]
[null,"HP air-to-water",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":180.89889022025446},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":184.04838588743695},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":177.47642930534352},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":171.13664615829049},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":165.0648162310369},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":159.27561172160173},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":153.80138363901608},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":148.65663671000212},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":143.85658861427618},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":6.6615326028647397},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":6.6615326028647397},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":6.6615326028647397},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":6.6615326028647397},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.2883342851061332},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.2883342851061332},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.2883342851061332},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":8.2883342851061332},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":6.8614230503030313},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":6.8614230503030313},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":6.8614230503030313},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":6.8614230503030313},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.896127737789605},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.587173165037099},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":15.123741305908345},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":14.814786733155838},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":10.491690744959245},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":10.491690744959245},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":10.491690744959245},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":10.491690744959245},null,"OPEX heating unit",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":23.37325363394794},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":22.9189748492383},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":22.237556672173831},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":21.783277887464191}]
[null,"Pellet boiler",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":146.11873668358322},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":150.65409542372402},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":144.01171784644984},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":138.7635185167378},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":135.54379854530248},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":133.2792676975771},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":131.40192541221916},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":129.93038979000588},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":128.88063189395993},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":0.9317179573002069},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":0.9317179573002069},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":0.9317179573002069},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":0.9317179573002069},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1111284026316506},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1111284026316506},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1111284026316506},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1111284026316506},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.5118132183075308},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.5118132183075308},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.5118132183075308},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":3.5118132183075308},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.8217806187294063},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.7669369461167159},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.6846714371976801},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.6298277645849897},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.0008853555696673},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.0008853555696673},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.0008853555696673},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":1.0008853555696673},null,"OPEX add.  equipment",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1886181843329071},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.1460805545898185},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.0822741099751858},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":2.0397364802320967}]
[null,"Gas Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":143.34189903304008},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":149.88329633937235},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":145.13965065012556},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":141.68983510738585},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":140.15388586524293},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":139.53973540779992},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":139.10852574230532},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":138.87945485462757},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":138.87232842972696},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":97.58967415593618},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":89.488910666977375},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":88.112795529248757},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($N$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":88.849094571699482},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":77.353124557680658},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":73.184320654916235},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":68.558811545066845},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($T$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":66.745765509715085},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":92.976367866937792},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":87.693955302530043},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":85.436788957645831},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($Z$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":83.462248030579971},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AF$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":65.649379415450994},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AG$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":54.859687380560445},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AH$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":49.149421584185305},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AF$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AI$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":47.729012938021725},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AL$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":87.881638777621617},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AM$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":80.457484267616422},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AN$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":79.030134985507885},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AL$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AO$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":79.563244394910825},null,"Fuel cost  ",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AR$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":61.063558520972855},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AS$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":50.985943008106332},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AT$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":45.623958280233225},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($AR$58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AU$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":44.270502329095912}]
[null,"Pellet Solar Hybrid",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":160.94609523031329},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":165.03791459177523},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":158.73334976130434},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":153.72930277981274},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":150.61342658025134},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":148.38671383802912},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":146.52082360329564},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":145.03259008186058},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$2,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$3,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))+(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$59))*SUMIFS('5.9 Regional Distribution'!$E:$E,'5.9 Regional Distribution'!$A:$A,$B$58,'5.9 Regional Distribution'!$B:$B,$B$2,'5.9 Regional Distribution'!$C:$C,VLOOKUP($Y$4,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE))","v":143.93637135306233},null,"SUM",{"$f":"SUM(N60:N64)","v":139.66625955050642},{"$f":"SUM(O60:O64)","v":131.0770369623749},{"$f":"SUM(P60:P64)","v":128.96823317588721},{"$f":"SUM(Q60:Q64)","v":129.2160731191652},null,"SUM",{"$f":"SUM(T60:T64)","v":162.75789943068875},{"$f":"SUM(U60:U64)","v":149.651188192343},{"$f":"SUM(V60:V64)","v":131.61881807912164},{"$f":"SUM(W60:W64)","v":120.86786470818858},null,"SUM",{"$f":"SUM(Z60:Z64)","v":184.04838588743695},{"$f":"SUM(AA60:AA64)","v":171.13664615829049},{"$f":"SUM(AB60:AB64)","v":165.06481623103693},{"$f":"SUM(AC60:AC64)","v":159.27561172160171},null,"SUM",{"$f":"SUM(AF60:AF64)","v":150.65409542372402},{"$f":"SUM(AG60:AG64)","v":138.7635185167378},{"$f":"SUM(AH60:AH64)","v":131.40192541221916},{"$f":"SUM(AI60:AI64)","v":128.88063189395993},null,"SUM",{"$f":"SUM(AL60:AL64)","v":149.88329633937235},{"$f":"SUM(AM60:AM64)","v":141.68983510738585},{"$f":"SUM(AN60:AN64)","v":139.10852574230535},{"$f":"SUM(AO60:AO64)","v":138.87232842972696},null,"SUM",{"$f":"SUM(AR60:AR64)","v":165.03791459177526},{"$f":"SUM(AS60:AS64)","v":153.72930277981274},{"$f":"SUM(AT60:AT64)","v":146.52082360329564},{"$f":"SUM(AU60:AU64)","v":143.93637135306233}]

{"sheet":"3.4 per Technology","index":13,"n_rows":119,"n_cols":30,"rows_kept":119,"cut":false,"hidden":false,"merged":[[1,2,1,4],[101,13,101,16],[101,19,101,22],[101,25,101,28],[111,13,111,16],[111,19,111,22],[111,25,111,28],[62,13,62,16],[62,19,62,22],[62,25,62,28],[91,13,91,16],[91,19,91,22],[91,25,91,28],[71,13,71,16],[71,19,71,22],[71,25,71,28],[81,13,81,16],[81,19,81,22],[81,25,81,28]]}
["Select:"]
["State:","Northrhine-Westphalia","Energy price scenario:",null,null,"mid"]
["Disclaimer: The feed-in of solar thermal energy is based on a German average and not on the different federal states."]
[]
["LCOE for gas boiler",null,null,null,null,null,null,null,null,"Composition of LCOE for Gas boiler"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOE for HP brine-to-water",null,null,null,null,null,null,null,null,"Composition of LCOE for HP brine-to-water"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOE for HP air-to-water",null,null,null,null,null,null,null,null,"Composition of LCOE for HP air-to-water"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOE for pellet boiler",null,null,null,null,null,null,null,null,"Composition of LCOE for pellet boiler"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOE for Gas Solar Hybrid",null,null,null,null,null,null,null,null,"Composition of LCOE for Gas Solar Hybrid"]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOE for Pellet Solar Hybrid",null,null,null,null,null,null,null,null,"Composition of LCOE for Pellet Solar Hybrid"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data tables"]
["LCOE per technology for selected building type [EUR/MWh]",null,null,null,null,null,null,null,null,null,null,"Composition of LCOE per technology for selected building type [EUR/MWh]"]
[]
[null,"Gas boiler",null,null,null,null,null,null,null,null,null,null,null,"Single Family Home",null,null,null," ",null,"small Multi Family Home",null,null,null," ",null,"large Multi Family Home",null,null,null," "]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," "]
[null,"Single Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$64))","v":152.33532014017311},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$64))","v":159.73410500186222},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$64))","v":154.60350967540455},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$64))","v":150.90420274854137},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$64))","v":149.32983480904403},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$64))","v":148.7803290470118},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$64))","v":148.43437946426971},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$64))","v":148.31389700904799},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B65,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$64))","v":148.4415397423584},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$64)","v":40.14313974904308},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$64)","v":39.414000984681039},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$64)","v":38.320292838137995},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$64)","v":37.591154073775954},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$64)","v":26.386053000906266},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$64)","v":25.906790686056297},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$64)","v":25.187897213781362},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$64)","v":24.708634898931393},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$64)","v":10.094515277049689},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$64)","v":9.9111638391214409},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$64)","v":9.6361366822290684},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$64)","v":9.4527852443008182}]
[null,"small Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$64))","v":131.39342253102288},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$64))","v":138.91714561746807},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$64))","v":133.91148851576645},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$64))","v":130.33711981365926},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$64))","v":128.88769009891794},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$64))","v":128.4631225616418},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$64))","v":128.24211120365572},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$64))","v":128.24656697319003},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B66,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$64))","v":128.49914793125649},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$64)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$64)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$64)","v":10.739260981090375},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$64)","v":10.739260981090375},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$64)","v":7.4864218572413028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$64)","v":7.4864218572413028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$64)","v":7.4864218572413028},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$64)","v":7.4864218572413028},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$64)","v":3.5947077466370976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$64)","v":3.5947077466370976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$64)","v":3.5947077466370976},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$64)","v":3.5947077466370976}]
[null,"large Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$64))","v":106.54895512690621},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$64))","v":114.22063365181225},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$64))","v":109.36293198857149},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$64))","v":105.93651872492518},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$64))","v":104.63504444864471},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$64))","v":104.35843234982941},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$64))","v":104.2853764303042},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$64))","v":104.43778763829937},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B67,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$64))","v":104.83832403482668},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$64)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$64)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$64)","v":9.943886108451256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$64)","v":9.943886108451256},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$64)","v":6.536108225038002},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$64)","v":6.536108225038002},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$64)","v":6.536108225038002},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$64)","v":6.536108225038002},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$64)","v":2.5005196619528549},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$64)","v":2.5005196619528549},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$64)","v":2.5005196619528549},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$64)","v":2.5005196619528549}]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$64)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$64)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$64)","v":1.3181440073413269},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$64)","v":1.3181440073413269},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$64)","v":0.91888837834629311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$64)","v":0.91888837834629311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$64)","v":0.91888837834629311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$64)","v":0.91888837834629311},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$64)","v":0.44121681023641951},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$64)","v":0.44121681023641951},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$64)","v":0.44121681023641951},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$64)","v":0.44121681023641951}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$64)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$64)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$64)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$64)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$64)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$64)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$64)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$64)","v":88.849094571699496},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$64)","v":97.58967415593618},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$64)","v":89.488910666977361},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$64)","v":88.112795529248757},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$63,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$63,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$64)","v":88.849094571699496}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(N65:N69)","v":159.73410500186222},{"$f":"SUM(O65:O69)","v":150.90420274854137},148.43437946426971,148.4415397423584,null,"SUM",{"$f":"SUM(T65:T69)","v":138.91714561746804},{"$f":"SUM(U65:U69)","v":130.33711981365926},128.24211120365572,128.49914793125649,null,"SUM",{"$f":"SUM(Z65:Z69)","v":114.22063365181224},{"$f":"SUM(AA65:AA69)","v":105.93651872492518},104.2853764303042,104.83832403482668]
[]
[null,"HP brine-to-water",null,null,null,null,null,null,null,null,null,null,null,"Single Family Home",null,null,null," ",null,"small Multi Family Home",null,null,null," ",null,"large Multi Family Home"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," "]
[null,"Single Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$73))","v":198.00098251376093},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$73))","v":196.88385077580909},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$73))","v":188.11532938422323},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$73))","v":179.54827006750938},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$73))","v":171.19199894039079},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$73))","v":163.05821738306213},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$73))","v":155.17259574935696},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$73))","v":147.54672646788549},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B74,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$73))","v":140.19277290846986},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$73)","v":87.737904310977967},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$73)","v":74.886722260690632},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$73)","v":55.609949185259595},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$73)","v":42.758767134972231},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$73)","v":57.82570692625746},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$73)","v":49.355836432634163},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$73)","v":36.651030692199214},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$73)","v":28.18116019857591},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$73)","v":22.642058398319939},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$73)","v":19.325621599935644},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$73)","v":14.350966402359205},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$73)","v":11.03452960397491}," "]
[null,"small Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$73))","v":160.18408688499127},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$73))","v":161.26977616576229},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$73))","v":154.70407579289929},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$73))","v":148.33983749490824},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$73))","v":142.18638738651254},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$73))","v":136.2554268479067},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$73))","v":130.57262623292439},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$73))","v":125.14957797017578},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B75,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$73))","v":119.99844542948298},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$73)","v":17.199914161015048},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$73)","v":16.884319405767062},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$73)","v":16.410927272895087},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$73)","v":16.095332517647108},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$73)","v":15.873902958415673},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$73)","v":15.58263868394933},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$73)","v":15.145742272249816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$73)","v":14.854477997783473},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$73)","v":14.470905744478312},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$73)","v":14.205384538157606},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$73)","v":13.807102728676551},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$73)","v":13.541581522355848}]
[null,"large Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$73))","v":115.88151682562096},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$73))","v":119.55679448808431},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$73))","v":115.58068249691361},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$73))","v":111.8060325806149},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$73))","v":108.2421708539115},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$73))","v":104.900798696998},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$73))","v":101.80758646370799},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$73))","v":98.974126582651706},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B76,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$73))","v":96.412582423651259},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$73)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$73)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$73)","v":12.321595497409078},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$73)","v":12.321595497409078},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$73)","v":8.1208341559158992},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$73)","v":8.1208341559158992},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$73)","v":8.1208341559158992},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$73)","v":8.1208341559158992},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$73)","v":3.1797691887416648},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$73)","v":3.1797691887416648},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$73)","v":3.1797691887416648},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$73)","v":3.1797691887416648}]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$73)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$73)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$73)","v":2.2713122487263568},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$73)","v":2.2713122487263568},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$73)","v":2.0962075674926113},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$73)","v":2.0962075674926113},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$73)","v":2.0962075674926113},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$73)","v":2.0962075674926113},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$73)","v":1.9109365988637292},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$73)","v":1.9109365988637292},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$73)","v":1.9109365988637292},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$73)","v":1.9109365988637292}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$73)","v":77.353124557680658},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$73)","v":73.184320654916235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$73)","v":68.558811545066845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$73)","v":66.745765509715085},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$73)","v":77.353124557680658},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$73)","v":73.184320654916235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$73)","v":68.558811545066845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$73)","v":66.745765509715085},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$73)","v":77.353124557680658},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$73)","v":73.184320654916235},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$73)","v":68.558811545066845},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$72,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$72,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$73)","v":66.745765509715085}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(N74:N78)","v":196.88385077580909},{"$f":"SUM(O74:O78)","v":179.54827006750935},{"$f":"SUM(P74:P78)","v":155.17259574935696},{"$f":"SUM(Q74:Q78)","v":140.19277290846986},null,"SUM",{"$f":"SUM(T74:T78)","v":161.26977616576232},{"$f":"SUM(U74:U78)","v":148.33983749490824},{"$f":"SUM(V74:V78)","v":130.57262623292439},{"$f":"SUM(W74:W78)","v":119.99844542948298},null,"SUM",{"$f":"SUM(Z74:Z78)","v":119.55679448808431},{"$f":"SUM(AA74:AA78)","v":111.80603258061487},{"$f":"SUM(AB74:AB78)","v":101.80758646370799},{"$f":"SUM(AC74:AC78)","v":96.41258242365123}]
[]
[]
[null,"HP air-to-water",null,null,null,null,null,null,null,null,null,null,null,"Single Family Home",null,null,null," ",null,"small Multi Family Home",null,null,null," ",null,"large Multi Family Home"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," "]
[null,"Single Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$83))","v":206.1132027015895},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$83))","v":207.89406668250709},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$83))","v":199.95347841414878},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$83))","v":192.24506358083084},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$83))","v":184.80460196731241},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$83))","v":177.64676577161231},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$83))","v":170.80390600276178},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$83))","v":164.29052738748294},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B84,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$83))","v":158.12184760549206},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$83)","v":70.775040383901114},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$83)","v":60.408449846632628},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$83)","v":44.858564040729888},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$83)","v":34.491973503461388},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$83)","v":52.584362213167111},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$83)","v":44.882204096824822},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$83)","v":33.328966922311395},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$83)","v":25.626808805969105},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$83)","v":28.001283432608911},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$83)","v":23.899868042531864},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$83)","v":17.747744957416298},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$83)","v":13.646329567339247}," "]
[null,"small Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$83))","v":181.20133388890827},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$83))","v":184.31441408028897},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$83))","v":177.70604202239375},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$83))","v":171.32984339953896},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$83))","v":165.22159799648358},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$83))","v":159.39597801124657},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$83))","v":153.88533445285918},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$83))","v":148.7041720480434},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B85,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$83))","v":143.86770847651565},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$83)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$83)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$83)","v":31.012933936246696},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$83)","v":31.012933936246696},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$83)","v":28.347383874982729},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$83)","v":28.347383874982729},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$83)","v":28.347383874982729},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$83)","v":28.347383874982729},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$83)","v":25.623869365065715},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$83)","v":25.623869365065715},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$83)","v":25.623869365065715},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$83)","v":25.623869365065715}]
[null,"large Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$83))","v":148.52176111099789},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$83))","v":153.43521266551119},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$83))","v":148.62721197074859},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$83))","v":144.0513847110264},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$83))","v":139.74351067110365},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$83))","v":135.71826204899929},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$83))","v":132.0079898537445},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$83))","v":128.62719881206135},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B86,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$83))","v":125.59110660366619},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$83)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$83)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$83)","v":9.323176438705449},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$83)","v":9.323176438705449},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$83)","v":6.9269234488726426},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$83)","v":6.9269234488726426},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$83)","v":6.9269234488726426},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$83)","v":6.9269234488726426},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$83)","v":3.6886012997852706},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$83)","v":3.6886012997852706},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$83)","v":3.6886012997852706},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$83)","v":3.6886012997852706}]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$83)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$83)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$83)","v":3.806548056716049},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$83)","v":3.806548056716049},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$83)","v":3.4793766763286929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$83)","v":3.4793766763286929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$83)","v":3.4793766763286929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$83)","v":3.4793766763286929},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$83)","v":3.1450907011135003},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$83)","v":3.1450907011135003},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$83)","v":3.1450907011135003},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$83)","v":3.1450907011135003}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$83)","v":92.976367866937792},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$83)","v":87.693955302530043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$83)","v":81.802683530363709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$83)","v":79.48721567036246},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$83)","v":92.976367866937792},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$83)","v":87.693955302530043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$83)","v":81.802683530363709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$83)","v":79.48721567036246},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$83)","v":92.976367866937792},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$83)","v":87.693955302530043},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$83)","v":81.802683530363709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$82,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$82,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$83)","v":79.48721567036246}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(N84:N88)","v":207.89406668250712},{"$f":"SUM(O84:O88)","v":192.24506358083087},{"$f":"SUM(P84:P88)","v":170.80390600276178},{"$f":"SUM(Q84:Q88)","v":158.12184760549206},null,"SUM",{"$f":"SUM(T84:T88)","v":184.31441408028897},{"$f":"SUM(U84:U88)","v":171.32984339953893},{"$f":"SUM(V84:V88)","v":153.88533445285918},{"$f":"SUM(W84:W88)","v":143.86770847651565},null,"SUM",{"$f":"SUM(Z84:Z88)","v":153.43521266551119},{"$f":"SUM(AA84:AA88)","v":144.0513847110264},{"$f":"SUM(AB84:AB88)","v":132.0079898537445},{"$f":"SUM(AC84:AC88)","v":125.59110660366619}]
[]
[]
[null,"Pellet boiler",null,null,null,null,null,null,null,null,null,null,null,"Single Family Home",null,null,null," ",null,"small Multi Family Home",null,null,null," ",null,"large Multi Family Home"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," "]
[null,"Single Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$93))","v":183.69988934920099},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$93))","v":187.99938274595971},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$93))","v":181.12113982530343},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$93))","v":175.63707515220932},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$93))","v":172.18148983739189},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$93))","v":169.68109364628441},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$93))","v":167.5678860175444},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$93))","v":165.86048505194901},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B94,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$93))","v":164.57486181252096},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$93)","v":56.925897494336809},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$93)","v":56.583314359967687},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$93)","v":56.069439658413998},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$93)","v":55.726856524044862},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$93)","v":38.655330654344532},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$93)","v":38.422700780797825},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$93)","v":38.073755970477762},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$93)","v":37.841126096931049},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$93)","v":15.803552431061547},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$93)","v":15.708445796571709},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$93)","v":15.565785844836949},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$93)","v":15.470679210347111}," "]
[null,"small Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$93))","v":146.1849612017304},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$93))","v":150.71848564721429},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$93))","v":144.07427377528319},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$93))","v":138.82424015091425},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$93))","v":135.60268588482202},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$93))","v":133.33632074243971},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$93))","v":131.45714416242487},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$93))","v":129.98377424555466},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B95,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$93))","v":128.93218205485181},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$93)","v":38.207664730558925},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$93)","v":37.506606662108311},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$93)","v":36.455019559432372},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$93)","v":35.753961490981737},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$93)","v":27.747105882245286},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$93)","v":27.237984673396745},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$93)","v":26.474302860123942},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$93)","v":25.965181651275401},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$93)","v":13.51697827492483},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$93)","v":13.268960324926208},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$93)","v":12.896933399928272},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$93)","v":12.648915449929655}]
[null,"large Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$93))","v":97.987132501196783},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$93))","v":102.82503590674827},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$93))","v":96.485202994884787},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$93))","v":91.539548330583443},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$93))","v":88.62237302455884},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$93))","v":86.660386842244122},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$93))","v":85.085589222296889},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$93))","v":83.916598265494287},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B96,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$93))","v":83.169385034859033},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$93)","v":23.285259986310681},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$93)","v":22.832691431932545},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$93)","v":22.153838600365347},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$93)","v":21.701270045987208},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$93)","v":15.811773968653942},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$93)","v":15.504458882141936},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$93)","v":15.043486252373931},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$93)","v":14.736171165861933},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$93)","v":6.4643658380822062},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$93)","v":6.3387254671337097},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$93)","v":6.1502649107109644},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$93)","v":6.0246245397624669}]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$93)","v":3.9311811193022894},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$93)","v":3.8547753176403283},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$93)","v":3.7401666151473867},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$93)","v":3.663760813485426},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$93)","v":2.854895726519544},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$93)","v":2.7994084340172978},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$93)","v":2.7161774952639295},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$93)","v":2.6606902027616832},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$93)","v":1.3907599472286929},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$93)","v":1.3637293613913721},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$93)","v":1.323183482635391},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$93)","v":1.2961528967980702}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$93)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$93)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$93)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$93)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$93)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$93)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$93)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$93)","v":47.729012938021725},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$93)","v":65.649379415450994},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$93)","v":54.859687380560445},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$93)","v":49.149421584185305},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$92,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$92,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$93)","v":47.729012938021725}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(N94:N98)","v":187.99938274595971},{"$f":"SUM(O94:O98)","v":175.63707515220932},{"$f":"SUM(P94:P98)","v":167.56788601754442},{"$f":"SUM(Q94:Q98)","v":164.57486181252096},null,"SUM",{"$f":"SUM(T94:T98)","v":150.71848564721429},{"$f":"SUM(U94:U98)","v":138.82424015091425},{"$f":"SUM(V94:V98)","v":131.45714416242487},{"$f":"SUM(W94:W98)","v":128.93218205485181},null,"SUM",{"$f":"SUM(Z94:Z98)","v":102.82503590674827},{"$f":"SUM(AA94:AA98)","v":91.539548330583443},{"$f":"SUM(AB94:AB98)","v":85.085589222296875},{"$f":"SUM(AC94:AC98)","v":83.169385034859033}]
[]
[]
[null,"Gas Solar Hybrid",null,null,null,null,null,null,null,null,null,null,null,"Single Family Home",null,null,null," ",null,"small Multi Family Home",null,null,null," ",null,"large Multi Family Home"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Single Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$103))","v":168.62517517358083},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$103))","v":175.00714922885754},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$103))","v":170.10408028855525},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$103))","v":166.49484149476001},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$103))","v":164.79946900156156},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$103))","v":164.02589529306306},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$103))","v":163.43526237651295},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$103))","v":163.04676823777965},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B104,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$103))","v":162.88021856182354},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$103)","v":59.908880281973524},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$103)","v":58.820727057881179},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$103)","v":57.188497221742637},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$103)","v":56.100343997650285},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$103)","v":45.868294746393317},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$103)","v":45.035167293885664},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$103)","v":43.785476115124197},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$103)","v":42.952348662616544},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$103)","v":18.735553288416874},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$103)","v":18.395250605075297},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$103)","v":17.884796580062932},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$103)","v":17.544493896721349}]
[null,"small Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$103))","v":147.91071827912748},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$103))","v":154.42020522019658},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$103))","v":149.64464916568659},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$103))","v":146.16292325768373},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$103))","v":144.59506365027761},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$103))","v":143.94900282757149},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$103))","v":143.48588279681371},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$103))","v":143.22490154387276},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B105,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$103))","v":143.18586475370901},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$103)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$103)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$103)","v":11.023523621311487},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$103)","v":11.023523621311487},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$103)","v":8.2906085296567475},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$103)","v":8.2906085296567475},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$103)","v":8.2906085296567475},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$103)","v":8.2906085296567475},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$103)","v":4.4371905941458092},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$103)","v":4.4371905941458092},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$103)","v":4.4371905941458092},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$103)","v":4.4371905941458092}]
[null,"large Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$103))","v":109.48410446941222},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$103))","v":116.24000379506438},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$103))","v":111.71086012513743},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$103))","v":108.47554660171758},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$103))","v":107.15409937889453},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$103))","v":106.75445094077139},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$103))","v":106.53774329459668},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$103))","v":106.52317442623877},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B106,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$103))","v":106.73055002065803},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$103)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$103)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$103)","v":14.840071955831176},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$103)","v":14.840071955831176},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$103)","v":11.362068383250488},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$103)","v":11.362068383250488},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$103)","v":11.362068383250488},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$103)","v":11.362068383250488},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$103)","v":4.6409974218142187},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$103)","v":4.6409974218142187},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$103)","v":4.6409974218142187},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$103)","v":4.6409974218142187}]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$103)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$103)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$103)","v":1.3530345921197626},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$103)","v":1.3530345921197626},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$103)","v":1.017594783274405},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$103)","v":1.017594783274405},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$103)","v":1.017594783274405},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$103)","v":1.017594783274405},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$103)","v":0.544623713065846},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$103)","v":0.544623713065846},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$103)","v":0.544623713065846},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$103)","v":0.544623713065846}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$103)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$103)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$103)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$103)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$103)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$103)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$103)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$103)","v":79.563244394910811},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$103)","v":87.881638777621617},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$103)","v":80.457484267616422},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$103)","v":79.030134985507885},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$102,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$102,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$103)","v":79.563244394910811}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(N104:N108)","v":175.00714922885757},{"$f":"SUM(O104:O108)","v":166.49484149476004},{"$f":"SUM(P104:P108)","v":163.43526237651295},{"$f":"SUM(Q104:Q108)","v":162.88021856182354},null,"SUM",{"$f":"SUM(T104:T108)","v":154.42020522019658},{"$f":"SUM(U104:U108)","v":146.16292325768373},{"$f":"SUM(V104:V108)","v":143.48588279681371},{"$f":"SUM(W104:W108)","v":143.18586475370898},null,"SUM",{"$f":"SUM(Z104:Z108)","v":116.24000379506437},{"$f":"SUM(AA104:AA108)","v":108.4755466017176},{"$f":"SUM(AB104:AB108)","v":106.53774329459669},{"$f":"SUM(AC104:AC108)","v":106.73055002065803}]
[]
[]
[null,"Pellet Solar Hybrid",null,null,null,null,null,null,null,null,null,null,null,"Single Family Home",null,null,null," ",null,"small Multi Family Home",null,null,null," ",null,"large Multi Family Home"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Single Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$113))","v":205.71113831419041},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$113))","v":209.54326949193847},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$113))","v":202.9790164777537},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$113))","v":197.71528131254823},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$113))","v":194.33971692927295},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$113))","v":191.85331600333683},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$113))","v":189.7277375848895},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$113))","v":187.97981587974058},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B114,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$113))","v":186.62390896722843},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$113)","v":82.22669281368816},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$113)","v":81.731848122733169},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$113)","v":80.989581086300674},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$113)","v":80.494736395345683},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$113)","v":58.695905481813298},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$113)","v":58.342670343507507},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$113)","v":57.812817636048806},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$113)","v":57.459582497743007},null,"CAPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$113)","v":24.519814405823997},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$113)","v":24.372252834675606},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$113)","v":24.150910477953019},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$G:$G,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$113)","v":24.003348906804632}]
[null,"small Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$113))","v":163.41835946253983},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$113))","v":167.49684680488497},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$113))","v":161.17894995529713},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$113))","v":156.16157095468867},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$113))","v":153.03236273601038},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$113))","v":150.79231797467128},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$113))","v":148.91309572082088},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$113))","v":147.41153018026893},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B115,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$113))","v":146.30197943235379},null,"CAPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$113)","v":29.575565863121131},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$113)","v":29.032894929852851},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$113)","v":28.218888529950434},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$113)","v":27.676217596682157},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$113)","v":21.514487214574309},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$113)","v":21.119725981279373},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$113)","v":20.527584131336958},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$113)","v":20.132822898042015},null,"CAPEX add. equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$113)","v":10.561556912835087},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$113)","v":10.367766877737196},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$113)","v":10.077081825090358},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$H:$H,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$113)","v":9.8832917899924659}]
[null,"large Multi Family Home",{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,C$113))","v":102.83270352872746},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,D$113))","v":107.26131708259301},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,E$113))","v":101.29354644452565},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,F$113))","v":96.626293655437621},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,G$113))","v":93.847211648279796},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,H$113))","v":91.957293098461122},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,I$113))","v":90.428197056131182},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,J$113))","v":89.276757727099664},{"$f":"(SUMIFS('4.6 LCOE_Weighted'!$L:$L,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($B116,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,K$113))","v":88.517333190704989},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$113)","v":33.634426583642551},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$113)","v":32.980713297845206},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$113)","v":32.000143369149185},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$113)","v":31.346430083351841},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$113)","v":24.009273097747997},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$113)","v":23.542632741406447},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$113)","v":22.842672206894125},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$113)","v":22.376031850552579},null,"OPEX heating unit",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$113)","v":10.029710173871175},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$113)","v":9.8347743459315655},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$113)","v":9.5423706040221496},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$I:$I,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$113)","v":9.3474347760825403}]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX add. equipmet",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$113)","v":3.0430257105138256},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$113)","v":2.9838819540106827},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$113)","v":2.8951663192559685},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$113)","v":2.8360225627528255},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$113)","v":2.2136224897764856},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$113)","v":2.170598880389},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$113)","v":2.1060634663077726},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$113)","v":2.063039856920287},null,"OPEX add. Equipment",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$113)","v":1.0866770690899148},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$113)","v":1.0655565889869221},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$113)","v":1.0338758688324325},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$J:$J,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$113)","v":1.0127553887294396}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,N$113)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,O$113)","v":50.985943008106332},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,P$113)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($N$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Q$113)","v":44.270502329095912},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,T$113)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,U$113)","v":50.985943008106332},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,V$113)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($T$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,W$113)","v":44.270502329095912},null,"Fuel cost ",{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,Z$113)","v":61.063558520972848},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AA$113)","v":50.985943008106332},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AB$113)","v":45.623958280233225},{"$f":"SUMIFS('4.6 LCOE_Weighted'!$K:$K,'4.6 LCOE_Weighted'!$B:$B,VLOOKUP($B$112,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.6 LCOE_Weighted'!$C:$C,$B$2,'4.6 LCOE_Weighted'!$D:$D,VLOOKUP($Z$112,'3. LCOE Results>>>'!$M$3:$N$5,2,FALSE),'4.6 LCOE_Weighted'!$E:$E,$F$2,'4.6 LCOE_Weighted'!$F:$F,AC$113)","v":44.270502329095912}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(N114:N118)","v":209.54326949193853},{"$f":"SUM(O114:O118)","v":197.71528131254826},{"$f":"SUM(P114:P118)","v":189.7277375848895},{"$f":"SUM(Q114:Q118)","v":186.6239089672284},null,"SUM",{"$f":"SUM(T114:T118)","v":167.49684680488491},{"$f":"SUM(U114:U118)","v":156.16157095468867},{"$f":"SUM(V114:V118)","v":148.91309572082088},{"$f":"SUM(W114:W118)","v":146.30197943235379},null,"SUM",{"$f":"SUM(Z114:Z118)","v":107.26131708259302},{"$f":"SUM(AA114:AA118)","v":96.626293655437621},{"$f":"SUM(AB114:AB118)","v":90.428197056131182},{"$f":"SUM(AC114:AC118)","v":88.517333190704989}]

{"sheet":"3.5 per energy demand","index":14,"n_rows":78,"n_cols":47,"rows_kept":78,"cut":false,"hidden":false,"merged":[[70,43,70,46],[61,13,61,16],[61,19,61,22],[61,25,61,28],[61,31,61,34],[61,37,61,40],[61,43,61,46],[70,13,70,16],[70,19,70,22],[70,25,70,28],[70,31,70,34],[70,37,70,40],[1,2,1,4],[1,8,1,10],[1,6,1,7],[51,43,51,46],[51,13,51,16],[51,19,51,22],[51,25,51,28],[51,31,51,34],[51,37,51,40]]}
["Select:"]
["State:","Northrhine-Westphalia","Energy price scenario:",null,null,"mid","Building Type:",null,"Single Family Home"]
["Disclaimer: The feed-in of solar thermal energy is based on a German average and not on the different federal states."]
[]
["LCOH for high energy demand in buildings",null,null,null,null,null,null,null,null,"Decomposition of LCOH for high energy demand in buildings"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOH for medium energy demand in buildings",null,null,null,null,null,null,null,null,"Decomposition of LCOH for medium energy demand in buildings"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LCOH for low energy demand in buildings",null,null,null,null,null,null,null,null,"Decomposition of LCOH for low energy demand in buildings"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data tables"]
["LCOE per refurbishment level for selected building type [EUR/MWh]",null,null,null,null,null,null,null,null,null,null,"Composition of LCOE per refurbishment level for selected building type [EUR/MWh]"]
[]
[]
[null,"high energy demand",null,null,null,null,null,null,null,null,null,null,null,"Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":131.40313899931434},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":138.9458535440881},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":133.95918790071511},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":130.40381065693651},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":128.9733724005238},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":128.56779632157628},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":128.36577642191881},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":128.38922364978171},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B54,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":128.66079606617677},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$53)","v":24.294882422723159},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$53)","v":23.853603024530404},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$53)","v":23.191683927241282},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$53)","v":22.750404529048527},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T53)","v":90.624497043991482},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U53)","v":77.350508807389161},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V53)","v":57.439526452485666},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W53)","v":44.165538215883323},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z$53)","v":58.726184970960212},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA$53)","v":50.124419290465966},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB$53)","v":37.221770769724593},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC$53)","v":28.620005089230336},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF$53)","v":39.486025534248014},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG$53)","v":39.24839649392154},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH$53)","v":38.891952933431838},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI$53)","v":38.654323893105371},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL$53)","v":49.215915028954214},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM$53)","v":48.321983171717903},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN$53)","v":46.981085385863459},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO$53)","v":46.087153528627148},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR$53)","v":68.878352921691061},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS$53)","v":68.463839263185406},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT$53)","v":67.842068775426895},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU$53)","v":67.427555116921241}]
[null,"HP brine-to-water",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":227.0017978981823},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":226.17161001651505},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":216.78896140318244},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":207.63196176916011},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":198.71096137307009},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":190.03896028968961},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":181.64455896391058},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":173.54062096015656},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B55,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":165.74064261790119},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$53)","v":9.8359260353259543},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$53)","v":9.8359260353259543},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$53)","v":9.8359260353259543},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$53)","v":9.8359260353259543},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T53)","v":32.119595083980983},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U53)","v":31.530244715467564},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V53)","v":30.646219162697445},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W53)","v":30.05686879418403},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z$53)","v":28.562980166963548},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA$53)","v":28.562980166963548},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB$53)","v":28.562980166963548},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC$53)","v":28.562980166963548},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF$53)","v":28.141388835575839},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG$53)","v":27.6250330771249},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH$53)","v":26.850499439448502},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI$53)","v":26.334143680997567},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL$53)","v":11.021811225031954},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM$53)","v":11.021811225031954},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN$53)","v":11.021811225031954},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO$53)","v":11.021811225031954},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR$53)","v":27.825383678382185},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS$53)","v":27.314826179696272},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT$53)","v":26.548989931667403},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU$53)","v":26.038432432981487}]
[null,"HP air-to-water",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":207.22005320144854},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":211.34653706541127},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":203.67616191191624},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":196.28889383568651},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":189.22793008904512},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":182.51084204584035},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":176.17661462776127},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":170.24257392168016},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B56,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":164.72689591339923},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$53)","v":6.018102852443981},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$53)","v":6.018102852443981},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$53)","v":6.018102852443981},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$53)","v":6.018102852443981},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T53)","v":12.72697819148264},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U53)","v":12.72697819148264},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V53)","v":12.72697819148264},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W53)","v":12.72697819148264},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z$53)","v":7.7359840571826108},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA$53)","v":7.7359840571826108},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB$53)","v":7.7359840571826108},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC$53)","v":7.7359840571826108},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF$53)","v":16.151565646945425},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG$53)","v":15.837646424223452},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH$53)","v":15.366767590140501},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI$53)","v":15.052848367418528},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL$53)","v":12.191309818579933},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM$53)","v":12.191309818579933},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN$53)","v":12.191309818579933},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO$53)","v":12.191309818579933},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR$53)","v":28.174353427980552},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS$53)","v":27.626761242669509},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT$53)","v":26.805372964702933},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU$53)","v":26.257780779391886}]
[null,"Pellet boiler",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":147.80011158960568},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":152.3238228750011},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":145.66979784298155},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":140.40995105852411},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":137.17858363234345},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":134.90240532987269},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":133.01341558976935},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":131.5302325128107},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B57,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":130.46882716201938},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$53)","v":1.2072680776588289},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$53)","v":1.2072680776588289},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$53)","v":1.2072680776588289},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$53)","v":1.2072680776588289},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T53)","v":4.241511268918539},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U53)","v":4.241511268918539},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V53)","v":4.241511268918539},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W53)","v":4.241511268918539},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z$53)","v":3.5058391080341829},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA$53)","v":3.5058391080341829},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB$53)","v":3.5058391080341829},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC$53)","v":3.5058391080341829},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF$53)","v":2.8954634427808341},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG$53)","v":2.8391876826937903},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH$53)","v":2.7547740425632239},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI$53)","v":2.698498282476181},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL$53)","v":1.3528244114659886},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM$53)","v":1.3528244114659886},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN$53)","v":1.3528244114659886},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO$53)","v":1.3528244114659886},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR$53)","v":2.8629497176860808},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS$53)","v":2.8073058891116012},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT$53)","v":2.7238401462498816},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU$53)","v":2.6681963176754007}]
[null,"Gas Solar Hybrid",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":155.18441452294891},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":161.66349926165373},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":156.85754100477939},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":153.34541289441222},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":151.74715108464176},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":151.0706880595713},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":150.57716582644923},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":150.28578237114391},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B58,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":150.21634337861582},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$53)","v":97.58967415593618},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$53)","v":89.488910666977361},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$53)","v":88.112795529248757},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$53)","v":88.849094571699496},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T53)","v":86.459028428141394},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U53)","v":81.78271878590219},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V53)","v":76.590323888326282},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W53)","v":74.549746147432657},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z$53)","v":112.81554876227074},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA$53)","v":106.35967121304022},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB$53)","v":99.15004052585634},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC$53)","v":96.302087491988544},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF$53)","v":65.649379415450994},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG$53)","v":54.859687380560437},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH$53)","v":49.149421584185305},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI$53)","v":47.729012938021725},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL$53)","v":87.881638777621617},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM$53)","v":80.457484267616422},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN$53)","v":79.030134985507885},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO$53)","v":79.563244394910811},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR$53)","v":61.063558520972848},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS$53)","v":50.985943008106325},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT$53)","v":45.623958280233218},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU$53)","v":44.270502329095912}]
[null,"Pellet Solar Hybrid",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":184.86143434124128},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":188.80459826671273},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":182.35137800025126},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":177.19867558276911},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":173.93414394721714},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":171.55877576900437},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":169.54423009828034},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":167.9073411408547},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B59,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$53,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":166.66246697606593},null,"SUM",{"$f":"SUM(N54:N58)","v":138.9458535440881},{"$f":"SUM(O54:O58)","v":130.40381065693651},128.36577642191881,128.66079606617677,null,"SUM",{"$f":"SUM(T54:T58)","v":226.17161001651505},{"$f":"SUM(U54:U58)","v":207.63196176916011},181.64455896391058,165.74064261790119,null,"SUM",{"$f":"SUM(Z54:Z58)","v":211.34653706541127},{"$f":"SUM(AA54:AA58)","v":196.28889383568651},176.17661462776127,164.72689591339923,null,"SUM",{"$f":"SUM(AF54:AF58)","v":152.3238228750011},{"$f":"SUM(AG54:AG58)","v":140.40995105852411},133.01341558976935,130.46882716201938,null,"SUM",{"$f":"SUM(AL54:AL58)","v":161.66349926165373},{"$f":"SUM(AM54:AM58)","v":153.34541289441222},150.57716582644923,150.21634337861582,null,"SUM",{"$f":"SUM(AR54:AR58)","v":188.80459826671273},{"$f":"SUM(AS54:AS58)","v":177.19867558276911},169.54423009828034,166.66246697606593]
[]
[]
[null,"medium energy demand",null,null,null,null,null,null,null,null,null,null,null,"Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null,null,null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":137.52953788032789},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":144.98315964919021},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":139.90740122990576},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":136.26293121021575},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":134.7434001778916},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":134.24873132303262},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":133.9576186474637},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":133.89197309941517},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B64,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":134.07445273989882},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$63)","v":34.104986970305028},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$63)","v":33.485522020289395},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$63)","v":32.556324595265949},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$63)","v":31.936859645250312},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T63)","v":71.909722508043004},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U63)","v":61.376932348603582},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V63)","v":45.577747109444452},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W63)","v":35.044956950005016},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z63)","v":59.834267039989875},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA63)","v":51.070197911429602},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB63)","v":37.924094218589168},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC63)","v":29.160025090028885},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF63)","v":56.725097266980526},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG63)","v":56.383722559255474},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH63)","v":55.871660497667889},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI63)","v":55.530285789942816},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL63)","v":55.393099889854007},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM63)","v":54.386968913045358},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN63)","v":52.877772447832378},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO63)","v":51.871641471023722},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR63)","v":76.417605162527295},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS63)","v":75.957719875691637},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT63)","v":75.267891945438123},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU63)","v":74.808006658602451}]
[null,"HP brine-to-water",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":176.16825774934046},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":176.34769443461499},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":168.72714192478131},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":161.31202323529106},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":154.11183606514049},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":147.13849883087926},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":140.4181684389157},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":133.9626503118736},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B65,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":127.78433119106079},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$63)","v":4.311171544151656},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$63)","v":4.311171544151656},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$63)","v":4.311171544151656},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$63)","v":4.311171544151656},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T63)","v":13.678049004700647},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U63)","v":13.427075628467607},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V63)","v":13.050615564118045},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W63)","v":12.799642187885008},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z63)","v":26.819799266403066},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA63)","v":26.819799266403066},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB63)","v":26.819799266403066},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC63)","v":26.819799266403066},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF63)","v":40.287264529441067},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG63)","v":39.548048666515541},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH63)","v":38.439224872127255},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI63)","v":37.700009009201729},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL63)","v":10.696539379874737},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM63)","v":10.696539379874737},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN63)","v":10.696539379874737},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO63)","v":10.696539379874737},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR63)","v":28.294997088633462},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS63)","v":27.775822830126423},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT63)","v":26.997061442365865},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU63)","v":26.477887183858829}]
[null,"HP air-to-water",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":190.75712855727602},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":193.54247287918844},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":186.31997288004573},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":179.33659626126664},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":172.62915884005702},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":166.21274597647641},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":160.12063933189521},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":154.36774826482582},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B66,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":148.96971476293493},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$63)","v":8.44817092741261},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$63)","v":8.44817092741261},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$63)","v":8.44817092741261},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$63)","v":8.44817092741261},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T63)","v":10.098742613392638},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U63)","v":10.098742613392638},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V63)","v":10.098742613392638},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W63)","v":10.098742613392638},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z63)","v":7.8819514007841445},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA63)","v":7.8819514007841445},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB63)","v":7.8819514007841445},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC63)","v":7.8819514007841445},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF63)","v":23.20312363528053},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG63)","v":22.752151469762534},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH63)","v":22.075693221485544},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI63)","v":21.624721055967544},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL63)","v":13.721464736995374},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM63)","v":13.721464736995374},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN63)","v":13.721464736995374},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO63)","v":13.721464736995374},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR63)","v":31.258247688017686},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS63)","v":30.650717431671968},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT63)","v":29.739422047153408},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU63)","v":29.1318917908077}]
[null,"Pellet boiler",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":185.7302781233729},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":190.01001569014102},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":183.1120169394942},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":177.60819643640946},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":174.13285529160146},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":171.6127032705034},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":169.47973981177279},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":167.75258301618683},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B67,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":166.44720394676818},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$63)","v":0.52915605138473698},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$63)","v":0.52915605138473698},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$63)","v":0.52915605138473698},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$63)","v":0.52915605138473698},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T63)","v":1.8062369353837817},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U63)","v":1.8062369353837817},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V63)","v":1.8062369353837817},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W63)","v":1.8062369353837817},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z63)","v":3.2918799294806913},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA63)","v":3.2918799294806913},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB63)","v":3.2918799294806913},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC63)","v":3.2918799294806913},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF63)","v":4.1451508429879045},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG63)","v":4.0645863603154666},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH63)","v":3.9437396363068093},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI63)","v":3.8631751536343715},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL63)","v":1.3129003297060058},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM63)","v":1.3129003297060058},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN63)","v":1.3129003297060058},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO63)","v":1.3129003297060058},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR63)","v":2.9112681738065991},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS63)","v":2.854685235518545},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT63)","v":2.7698108280864635},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU63)","v":2.7132278897984086}]
[null,"Gas Solar Hybrid",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":162.58265793513314},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":169.00564311405174},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":164.14358529739127},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":160.57535762723791},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":158.92099625768128},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":158.18843367282466},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":157.63881187991637},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":157.29132886482495},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B68,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":157.16579031251064},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N$53)","v":97.58967415593618},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O$53)","v":89.488910666977361},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P$53)","v":88.112795529248757},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N$52,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$52,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q$53)","v":88.849094571699496},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T63)","v":78.85494337309494},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U63)","v":74.603035709443446},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V63)","v":69.884826216576769},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W63)","v":68.034752504394348},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z63)","v":95.714575242530671},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA63)","v":90.272767753169134},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB63)","v":84.202914516638131},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC63)","v":81.816059076238147},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF63)","v":65.649379415450994},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG63)","v":54.859687380560437},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH63)","v":49.149421584185305},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI63)","v":47.729012938021725},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL63)","v":87.881638777621617},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM63)","v":80.457484267616422},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN63)","v":79.030134985507885},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO63)","v":79.563244394910811},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR63)","v":61.063558520972848},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS63)","v":50.985943008106325},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT63)","v":45.623958280233218},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR62,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU63)","v":44.270502329095912}]
[null,"Pellet Solar Hybrid",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":196.05994549293612},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":199.94567663395787},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":193.43502358304673},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":188.22488838111488},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":184.90292396111326},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":182.47012299845079},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":180.39814454327706},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":178.7038228014018},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B69,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":177.4015158521633},null,"SUM",{"$f":"SUM(N64:N68)","v":144.98315964919021},{"$f":"SUM(O64:O68)","v":136.26293121021575},133.9576186474637,134.07445273989882,null,"SUM",{"$f":"SUM(T64:T68)","v":176.34769443461499},{"$f":"SUM(U64:U68)","v":161.31202323529106},{"$f":"SUM(V64:V68)","v":140.4181684389157},{"$f":"SUM(W64:W68)","v":127.78433119106079},null,"SUM",{"$f":"SUM(Z64:Z68)","v":193.54247287918844},{"$f":"SUM(AA64:AA68)","v":179.33659626126664},160.12063933189521,148.96971476293493,null,"SUM",{"$f":"SUM(AF64:AF68)","v":190.01001569014102},{"$f":"SUM(AG64:AG68)","v":177.60819643640946},169.47973981177279,166.44720394676818,null,"SUM",{"$f":"SUM(AL64:AL68)","v":169.00564311405174},{"$f":"SUM(AM64:AM68)","v":160.57535762723791},157.63881187991637,157.16579031251064,null,"SUM",{"$f":"SUM(AR64:AR68)","v":199.94567663395787},{"$f":"SUM(AS64:AS68)","v":188.22488838111488},180.39814454327706,177.4015158521633]
[]
[null,"low energy demand",null,null,null,null,null,null,null,null,null,null,null,"Gas boiler",null,null,null," ",null,"HP brine-to-water",null,null,null," ",null,"HP air-to-water",null,null,null," ",null,"Pellet boiler",null,null,null," ",null,"Gas Solar Hybrid",null,null,null," ",null,"Pellet Solar Hybrid"]
[null,"Technology\\Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030,null,null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030," ",null,2023,2025,2028,2030]
[null,"Gas boiler",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$72,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":179.61055020543034},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":144.98315964919021},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":139.90740122990576},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":136.26293121021575},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":134.7434001778916},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":134.24873132303262},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":133.9576186474637},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":133.89197309941517},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B73,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":134.07445273989882},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N72)","v":53.472036925521437},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O72)","v":52.500799120617913},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P72)","v":51.043942413262641},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q72)","v":50.072704608359118},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T72)","v":109.27614052283833},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U72)","v":93.270201166978168},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V72)","v":69.261292133187851},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W72)","v":53.255352777327637},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z72)","v":89.898860663830973},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA72)","v":76.731158134608933},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB72)","v":56.979604340775822},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC72)","v":43.811901811553732},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF72)","v":62.470578760702246},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG72)","v":62.094627434158404},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH72)","v":61.530700444342642},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI72)","v":61.154749117798801},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL72)","v":69.527469215069758},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM72)","v":68.264609027510474},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN72)","v":66.370318746171534},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO72)","v":65.107458558612265},null,"CAPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR72)","v":94.477237363325358},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS72)","v":93.908668231750667},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT72)","v":93.055814534388674},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$G:$G,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU72)","v":92.487245402813997}]
[null,"HP brine-to-water",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":176.16825774934046},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":176.34769443461499},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":168.72714192478131},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":161.31202323529106},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":154.11183606514049},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":147.13849883087926},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":140.4181684389157},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":133.9626503118736},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B74,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":127.78433119106079},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N72)","v":20.112371784418968},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O72)","v":20.112371784418968},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P72)","v":20.112371784418968},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q72)","v":20.112371784418968},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T72)","v":17.685803193598154},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U72)","v":17.361293043256904},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V72)","v":16.874527817745026},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W72)","v":16.550017667403779},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z72)","v":37.688390543254748},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA72)","v":37.688390543254748},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB72)","v":37.688390543254748},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC72)","v":37.688390543254748},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF72)","v":38.299743885791337},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG72)","v":37.596996291556636},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH72)","v":36.542874900204573},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI72)","v":35.840127305969872},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL72)","v":11.486971626136416},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM72)","v":11.486971626136416},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN72)","v":11.486971626136416},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO72)","v":11.486971626136416},null,"CAPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR72)","v":31.916453238159445},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS72)","v":31.330830242963859},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT72)","v":30.452395750170478},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$H:$H,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU72)","v":29.866772754974892}]
[null,"HP air-to-water",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":190.75712855727602},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":193.54247287918844},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":186.31997288004573},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":179.33659626126664},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":172.62915884005702},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":166.21274597647641},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":160.12063933189521},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":154.36774826482582},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B75,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":148.96971476293493},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N72)","v":13.245596844152185},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O72)","v":13.245596844152185},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P72)","v":13.245596844152185},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q72)","v":13.245596844152185},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T72)","v":15.346347871132986},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U72)","v":15.346347871132986},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V72)","v":15.346347871132986},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W72)","v":15.346347871132986},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z72)","v":11.842351979754458},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA72)","v":11.842351979754458},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB72)","v":11.842351979754458},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC72)","v":11.842351979754458},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF72)","v":25.553284743257016},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG72)","v":25.056635225808325},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH72)","v":24.311660949635275},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI72)","v":23.815011432186576},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL72)","v":17.22269955976688},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM72)","v":17.22269955976688},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN72)","v":17.22269955976688},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO72)","v":17.22269955976688},null,"OPEX heating unit",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR72)","v":38.64545192304211},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS72)","v":37.894345157629871},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT72)","v":36.76768500951151},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$I:$I,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU72)","v":36.016578244099264}]
[null,"Pellet boiler",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":185.7302781233729},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":190.01001569014102},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":183.1120169394942},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":177.60819643640946},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":174.13285529160146},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":171.6127032705034},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":169.47973981177279},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":167.75258301618683},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B76,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":166.44720394676818},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N72)","v":2.4686058368199699},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O72)","v":2.4686058368199699},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P72)","v":2.4686058368199699},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q72)","v":2.4686058368199699},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T72)","v":2.3354756916887189},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U72)","v":2.3354756916887189},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V72)","v":2.3354756916887189},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W72)","v":2.3354756916887189},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z72)","v":4.6258980230022146},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA72)","v":4.6258980230022146},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB72)","v":4.6258980230022146},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC72)","v":4.6258980230022146},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF72)","v":3.940655130317714},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG72)","v":3.8640651933069563},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH72)","v":3.7491802877908187},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI72)","v":3.6725903507800606},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL72)","v":1.4099185072560025},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM72)","v":1.4099185072560025},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN72)","v":1.4099185072560025},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO72)","v":1.4099185072560025},null,"OPEX add. equipmet",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR72)","v":3.2838792752647614},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS72)","v":3.220054327755796},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT72)","v":3.1243169064923482},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$J:$J,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU72)","v":3.0604919589833837}]
[null,"Gas Solar Hybrid",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":162.58265793513314},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":169.00564311405174},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":164.14358529739127},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":160.57535762723791},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":158.92099625768128},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":158.18843367282466},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":157.63881187991637},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":157.29132886482495},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B77,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":157.16579031251064},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,N72)","v":97.58967415593618},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,O72)","v":89.488910666977361},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,P72)","v":88.112795529248757},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($N71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Q72)","v":88.849094571699496},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,T72)","v":72.480290502104623},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,U72)","v":68.582220828970264},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,V72)","v":64.258943300614476},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($T71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,W72)","v":62.566950088479913},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,Z72)","v":83.115620252628403},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AA72)","v":78.412825539351786},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AB72)","v":73.17203958919886},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($Z71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AC72)","v":71.118253206607775},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AF72)","v":65.649379415450994},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AG72)","v":54.859687380560437},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AH72)","v":49.149421584185305},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AF71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AI72)","v":47.729012938021725},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AL72)","v":87.881638777621617},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AM72)","v":80.457484267616422},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AN72)","v":79.030134985507885},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AL71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AO72)","v":79.563244394910811},null,"Fuel cost ",{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AR72)","v":61.063558520972848},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AS72)","v":50.985943008106325},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AT72)","v":45.623958280233218},{"$f":"AVERAGEIFS('4.5. Total LCOE'!$K:$K,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE),'4.5. Total LCOE'!$B:$B,VLOOKUP($AR71,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B71,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,AU72)","v":44.270502329095912}]
[null,"Pellet Solar Hybrid",{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,C$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":196.05994549293612},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,D$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":199.94567663395787},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,E$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":193.43502358304673},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,F$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":188.22488838111488},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,G$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":184.90292396111326},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,H$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":182.47012299845079},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,I$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":180.39814454327706},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,J$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":178.7038228014018},{"$f":"(AVERAGEIFS('4.5. Total LCOE'!$L:$L,'4.5. Total LCOE'!$B:$B,VLOOKUP($B78,'3. LCOE Results>>>'!$G$3:$H$10,2,FALSE),'4.5. Total LCOE'!$C:$C,$B$2,'4.5. Total LCOE'!$N:$N,VLOOKUP($B$62,'3. LCOE Results>>>'!$P$3:$Q$5,2,FALSE),'4.5. Total LCOE'!$E:$E,$F$2,'4.5. Total LCOE'!$F:$F,K$63,'4.5. Total LCOE'!$O:$O,VLOOKUP($I$2,'3. LCOE Results>>>'!$M$7:$N$9,2,FALSE)))","v":177.4015158521633},null,"SUM",{"$f":"SUM(N73:N77)","v":186.88828554684875},{"$f":"SUM(O73:O77)","v":177.81628425298641},174.98331240790253,174.74837364544976,null,"SUM",{"$f":"SUM(T73:T77)","v":217.12405778136281},{"$f":"SUM(U73:U77)","v":196.89553860202705},168.07658681436905,150.05414409603304,null,"SUM",{"$f":"SUM(Z73:Z77)","v":227.17112146247081},{"$f":"SUM(AA73:AA77)","v":209.30062421997212},184.30828447598611,169.08679556417292,null,"SUM",{"$f":"SUM(AF73:AF77)","v":195.91364193551931},{"$f":"SUM(AG73:AG77)","v":183.47201152539077},175.2838381661586,172.21149114475702,null,"SUM",{"$f":"SUM(AL73:AL77)","v":187.52869768585069},{"$f":"SUM(AM73:AM77)","v":178.84168298828621},{"$f":"SUM(AN73:AN77)","v":175.52004342483872},{"$f":"SUM(AO73:AO77)","v":174.79029264668239},null,"SUM",{"$f":"SUM(AR73:AR77)","v":229.38658032076449},{"$f":"SUM(AS73:AS77)","v":217.33984096820652},{"$f":"SUM(AT73:AT77)","v":209.02417048079622},{"$f":"SUM(AU73:AU77)","v":205.70159068996745}]

{"sheet":"4. Calculation>>>>","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"4.1. CAPEX","index":16,"n_rows":23333,"n_cols":13,"rows_kept":281,"cut":true,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1],[2,7,2,9],[2,10,2,12],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,6,4,6]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[null,null,null,null,null,null,null,"Heating Unit",null,null,"Heating Equipment"]
["Technology Abbr.","Fuel","Technology","Market","Building","Szenario","Year","Full load hours","IC","IC","Full utilization hours","IC","IC"]
[null,null,null,null,null,null,null,"[h]","[EUR/kW]","[EUR/kWh]","[h]","[EUR/kW]","[EUR/kWh]"]
[{"$f":"LEFT(C6,2)","v":"ga"},{"$f":"IF(A6=\"ga\", \"gas\", IF(LEFT(A6,2)=\"hp\", \"electricity\", \"pellet\"))","v":"gas"},"gas","Baden-Württemberg","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6,'5.4 Capacity Factor'!$C:$C,$D6,'5.4 Capacity Factor'!$E:$E,$E6)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C6))*($G6-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C6,'5.2 Technology Specific'!B:B,$D6,'5.2 Technology Specific'!C:C,$E6)","v":657.92636583447938},{"$f":"I6/H6","v":0.29596327747839823},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6,'5.4 Capacity Factor'!$C:$C,$D6,'5.4 Capacity Factor'!$E:$E,$E6)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C6))*($G6-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C6,'5.2 Technology Specific'!B:B,$D6,'5.2 Technology Specific'!C:C,$E6)","v":268.82831679900613},{"$f":"L6/K6","v":0.12093041691363296}]
["ga","gas","gas","Baden-Württemberg","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7,'5.4 Capacity Factor'!$C:$C,$D7,'5.4 Capacity Factor'!$E:$E,$E7)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C7))*($G7-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C7,'5.2 Technology Specific'!B:B,$D7,'5.2 Technology Specific'!C:C,$E7)","v":416.1282110960147},{"$f":"I7/H7","v":0.17733995785042178},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7,'5.4 Capacity Factor'!$C:$C,$D7,'5.4 Capacity Factor'!$E:$E,$E7)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C7))*($G7-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C7,'5.2 Technology Specific'!B:B,$D7,'5.2 Technology Specific'!C:C,$E7)","v":201.06445846209257},8.5686962907348216E-2]
["ga","gas","gas","Baden-Württemberg","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8,'5.4 Capacity Factor'!$C:$C,$D8,'5.4 Capacity Factor'!$E:$E,$E8)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C8))*($G8-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C8,'5.2 Technology Specific'!B:B,$D8,'5.2 Technology Specific'!C:C,$E8)","v":196.49968872987989},7.9554529850153807E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8,'5.4 Capacity Factor'!$C:$C,$D8,'5.4 Capacity Factor'!$E:$E,$E8)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C8))*($G8-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C8,'5.2 Technology Specific'!B:B,$D8,'5.2 Technology Specific'!C:C,$E8)","v":124.94762266265911},5.0586082049659559E-2]
["ga","gas","gas","Bavaria","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9,'5.4 Capacity Factor'!$C:$C,$D9,'5.4 Capacity Factor'!$E:$E,$E9)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C9))*($G9-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C9,'5.2 Technology Specific'!B:B,$D9,'5.2 Technology Specific'!C:C,$E9)","v":628.46299001889611},0.28270939721947635,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9,'5.4 Capacity Factor'!$C:$C,$D9,'5.4 Capacity Factor'!$E:$E,$E9)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C9))*($G9-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C9,'5.2 Technology Specific'!B:B,$D9,'5.2 Technology Specific'!C:C,$E9)","v":261.13158978615007},0.11746810156821863]
["ga","gas","gas","Bavaria","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10,'5.4 Capacity Factor'!$C:$C,$D10,'5.4 Capacity Factor'!$E:$E,$E10)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C10))*($G10-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C10,'5.2 Technology Specific'!B:B,$D10,'5.2 Technology Specific'!C:C,$E10)","v":397.4930833557886},0.1693982882402679,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10,'5.4 Capacity Factor'!$C:$C,$D10,'5.4 Capacity Factor'!$E:$E,$E10)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C10))*($G10-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C10,'5.2 Technology Specific'!B:B,$D10,'5.2 Technology Specific'!C:C,$E10)","v":195.30785414600956},8.3233690239083558E-2]
["ga","gas","gas","Bavaria","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11,'5.4 Capacity Factor'!$C:$C,$D11,'5.4 Capacity Factor'!$E:$E,$E11)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C11))*($G11-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C11,'5.2 Technology Specific'!B:B,$D11,'5.2 Technology Specific'!C:C,$E11)","v":187.70000463552012},7.5991904710736885E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11,'5.4 Capacity Factor'!$C:$C,$D11,'5.4 Capacity Factor'!$E:$E,$E11)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C11))*($G11-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C11,'5.2 Technology Specific'!B:B,$D11,'5.2 Technology Specific'!C:C,$E11)","v":121.37029214186107},4.9137770097919461E-2]
["ga","gas","gas","Berlin","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12,'5.4 Capacity Factor'!$C:$C,$D12,'5.4 Capacity Factor'!$E:$E,$E12)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C12))*($G12-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C12,'5.2 Technology Specific'!B:B,$D12,'5.2 Technology Specific'!C:C,$E12)","v":682.98202292346105},0.3072343782831583,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12,'5.4 Capacity Factor'!$C:$C,$D12,'5.4 Capacity Factor'!$E:$E,$E12)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C12))*($G12-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C12,'5.2 Technology Specific'!B:B,$D12,'5.2 Technology Specific'!C:C,$E12)","v":275.27484289983931},0.12383033868638743]
["ga","gas","gas","Berlin","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13,'5.4 Capacity Factor'!$C:$C,$D13,'5.4 Capacity Factor'!$E:$E,$E13)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C13))*($G13-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C13,'5.2 Technology Specific'!B:B,$D13,'5.2 Technology Specific'!C:C,$E13)","v":431.97552517811408},0.18409355430561009,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13,'5.4 Capacity Factor'!$C:$C,$D13,'5.4 Capacity Factor'!$E:$E,$E13)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C13))*($G13-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C13,'5.2 Technology Specific'!B:B,$D13,'5.2 Technology Specific'!C:C,$E13)","v":205.88600142623963},8.7741743629337149E-2]
["ga","gas","gas","Berlin","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14,'5.4 Capacity Factor'!$C:$C,$D14,'5.4 Capacity Factor'!$E:$E,$E14)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C14))*($G14-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C14,'5.2 Technology Specific'!B:B,$D14,'5.2 Technology Specific'!C:C,$E14)","v":203.98294076928235},8.258418654626816E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14,'5.4 Capacity Factor'!$C:$C,$D14,'5.4 Capacity Factor'!$E:$E,$E14)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C14))*($G14-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C14,'5.2 Technology Specific'!B:B,$D14,'5.2 Technology Specific'!C:C,$E14)","v":127.94387737392935},5.1799140637218362E-2]
["ga","gas","gas","Brandenburg","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15,'5.4 Capacity Factor'!$C:$C,$D15,'5.4 Capacity Factor'!$E:$E,$E15)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C15))*($G15-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C15,'5.2 Technology Specific'!B:B,$D15,'5.2 Technology Specific'!C:C,$E15)","v":665.6358750448037},0.29943134280018152,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15,'5.4 Capacity Factor'!$C:$C,$D15,'5.4 Capacity Factor'!$E:$E,$E15)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C15))*($G15-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C15,'5.2 Technology Specific'!B:B,$D15,'5.2 Technology Specific'!C:C,$E15)","v":270.82130512908554},0.12182694787633175]
["ga","gas","gas","Brandenburg","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16,'5.4 Capacity Factor'!$C:$C,$D16,'5.4 Capacity Factor'!$E:$E,$E16)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C16))*($G16-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C16,'5.2 Technology Specific'!B:B,$D16,'5.2 Technology Specific'!C:C,$E16)","v":421.0043559698434},0.17941800808431427,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16,'5.4 Capacity Factor'!$C:$C,$D16,'5.4 Capacity Factor'!$E:$E,$E16)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C16))*($G16-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C16,'5.2 Technology Specific'!B:B,$D16,'5.2 Technology Specific'!C:C,$E16)","v":202.55507196620596},8.6322212642747045E-2]
["ga","gas","gas","Brandenburg","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17,'5.4 Capacity Factor'!$C:$C,$D17,'5.4 Capacity Factor'!$E:$E,$E17)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C17))*($G17-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C17,'5.2 Technology Specific'!B:B,$D17,'5.2 Technology Specific'!C:C,$E17)","v":198.80225059509326},8.0486741131616704E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17,'5.4 Capacity Factor'!$C:$C,$D17,'5.4 Capacity Factor'!$E:$E,$E17)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C17))*($G17-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C17,'5.2 Technology Specific'!B:B,$D17,'5.2 Technology Specific'!C:C,$E17)","v":125.87393562255473},5.0961107539495842E-2]
["ga","gas","gas","Bremen","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18,'5.4 Capacity Factor'!$C:$C,$D18,'5.4 Capacity Factor'!$E:$E,$E18)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C18))*($G18-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C18,'5.2 Technology Specific'!B:B,$D18,'5.2 Technology Specific'!C:C,$E18)","v":683.44877875798579},0.30744434492037143,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18,'5.4 Capacity Factor'!$C:$C,$D18,'5.4 Capacity Factor'!$E:$E,$E18)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C18))*($G18-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C18,'5.2 Technology Specific'!B:B,$D18,'5.2 Technology Specific'!C:C,$E18)","v":275.39410440548039},0.12388398758681077]
["ga","gas","gas","Bremen","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19,'5.4 Capacity Factor'!$C:$C,$D19,'5.4 Capacity Factor'!$E:$E,$E19)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C19))*($G19-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C19,'5.2 Technology Specific'!B:B,$D19,'5.2 Technology Specific'!C:C,$E19)","v":432.27074099636587},0.18421936543633746,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19,'5.4 Capacity Factor'!$C:$C,$D19,'5.4 Capacity Factor'!$E:$E,$E19)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C19))*($G19-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C19,'5.2 Technology Specific'!B:B,$D19,'5.2 Technology Specific'!C:C,$E19)","v":205.9752005490576},8.7779757319010276E-2]
["ga","gas","gas","Bremen","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20,'5.4 Capacity Factor'!$C:$C,$D20,'5.4 Capacity Factor'!$E:$E,$E20)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C20))*($G20-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C20,'5.2 Technology Specific'!B:B,$D20,'5.2 Technology Specific'!C:C,$E20)","v":204.12234447911948},8.2640625295190076E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20,'5.4 Capacity Factor'!$C:$C,$D20,'5.4 Capacity Factor'!$E:$E,$E20)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C20))*($G20-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C20,'5.2 Technology Specific'!B:B,$D20,'5.2 Technology Specific'!C:C,$E20)","v":127.99930844526313},5.1821582366503291E-2]
["ga","gas","gas","Hamburg","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21,'5.4 Capacity Factor'!$C:$C,$D21,'5.4 Capacity Factor'!$E:$E,$E21)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C21))*($G21-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C21,'5.2 Technology Specific'!B:B,$D21,'5.2 Technology Specific'!C:C,$E21)","v":663.67493475356082},0.2985492284091591,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21,'5.4 Capacity Factor'!$C:$C,$D21,'5.4 Capacity Factor'!$E:$E,$E21)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C21))*($G21-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C21,'5.2 Technology Specific'!B:B,$D21,'5.2 Technology Specific'!C:C,$E21)","v":270.31518638441133},0.12159927412704061]
["ga","gas","gas","Hamburg","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22,'5.4 Capacity Factor'!$C:$C,$D22,'5.4 Capacity Factor'!$E:$E,$E22)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C22))*($G22-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C22,'5.2 Technology Specific'!B:B,$D22,'5.2 Technology Specific'!C:C,$E22)","v":419.76409168217339},0.17888944883109884,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22,'5.4 Capacity Factor'!$C:$C,$D22,'5.4 Capacity Factor'!$E:$E,$E22)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C22))*($G22-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C22,'5.2 Technology Specific'!B:B,$D22,'5.2 Technology Specific'!C:C,$E22)","v":202.17653114681929},8.6160891176995227E-2]
["ga","gas","gas","Hamburg","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23,'5.4 Capacity Factor'!$C:$C,$D23,'5.4 Capacity Factor'!$E:$E,$E23)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23))*($G23-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23,'5.2 Technology Specific'!B:B,$D23,'5.2 Technology Specific'!C:C,$E23)","v":198.21658603313526},8.0249629972929254E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23,'5.4 Capacity Factor'!$C:$C,$D23,'5.4 Capacity Factor'!$E:$E,$E23)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23))*($G23-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23,'5.2 Technology Specific'!B:B,$D23,'5.2 Technology Specific'!C:C,$E23)","v":125.63869874466529},5.0865869937111452E-2]
["ga","gas","gas","Hesse","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C24,'5.4 Capacity Factor'!$C:$C,$D24,'5.4 Capacity Factor'!$E:$E,$E24)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C24))*($G24-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C24,'5.2 Technology Specific'!B:B,$D24,'5.2 Technology Specific'!C:C,$E24)","v":659.02939243853029},0.29645946578431404,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C24,'5.4 Capacity Factor'!$C:$C,$D24,'5.4 Capacity Factor'!$E:$E,$E24)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C24))*($G24-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C24,'5.2 Technology Specific'!B:B,$D24,'5.2 Technology Specific'!C:C,$E24)","v":269.11398252435907},0.12105892151343185]
["ga","gas","gas","Hesse","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C25,'5.4 Capacity Factor'!$C:$C,$D25,'5.4 Capacity Factor'!$E:$E,$E25)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C25))*($G25-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C25,'5.2 Technology Specific'!B:B,$D25,'5.2 Technology Specific'!C:C,$E25)","v":416.82585829693335},0.17763727180777045,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C25,'5.4 Capacity Factor'!$C:$C,$D25,'5.4 Capacity Factor'!$E:$E,$E25)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C25))*($G25-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C25,'5.2 Technology Specific'!B:B,$D25,'5.2 Technology Specific'!C:C,$E25)","v":201.27811610446139},8.5778016665016568E-2]
["ga","gas","gas","Hesse","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C26,'5.4 Capacity Factor'!$C:$C,$D26,'5.4 Capacity Factor'!$E:$E,$E26)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C26))*($G26-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C26,'5.2 Technology Specific'!B:B,$D26,'5.2 Technology Specific'!C:C,$E26)","v":196.82912435613255},7.9687904597624509E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C26,'5.4 Capacity Factor'!$C:$C,$D26,'5.4 Capacity Factor'!$E:$E,$E26)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C26))*($G26-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C26,'5.2 Technology Specific'!B:B,$D26,'5.2 Technology Specific'!C:C,$E26)","v":125.08039607613},5.0639836468068827E-2]
["ga","gas","gas","Mecklenburg-Western Pomerania","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C27,'5.4 Capacity Factor'!$C:$C,$D27,'5.4 Capacity Factor'!$E:$E,$E27)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C27))*($G27-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C27,'5.2 Technology Specific'!B:B,$D27,'5.2 Technology Specific'!C:C,$E27)","v":653.48711533914889},0.29396631369282444,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C27,'5.4 Capacity Factor'!$C:$C,$D27,'5.4 Capacity Factor'!$E:$E,$E27)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C27))*($G27-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C27,'5.2 Technology Specific'!B:B,$D27,'5.2 Technology Specific'!C:C,$E27)","v":267.67684717650479},0.12041243687652035]
["ga","gas","gas","Mecklenburg-Western Pomerania","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C28,'5.4 Capacity Factor'!$C:$C,$D28,'5.4 Capacity Factor'!$E:$E,$E28)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C28))*($G28-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C28,'5.2 Technology Specific'!B:B,$D28,'5.2 Technology Specific'!C:C,$E28)","v":413.32045408374489},0.17614338550340716,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C28,'5.4 Capacity Factor'!$C:$C,$D28,'5.4 Capacity Factor'!$E:$E,$E28)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C28))*($G28-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C28,'5.2 Technology Specific'!B:B,$D28,'5.2 Technology Specific'!C:C,$E28)","v":200.20324109168843},8.5319940801912811E-2]
["ga","gas","gas","Mecklenburg-Western Pomerania","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C29,'5.4 Capacity Factor'!$C:$C,$D29,'5.4 Capacity Factor'!$E:$E,$E29)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C29))*($G29-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C29,'5.2 Technology Specific'!B:B,$D29,'5.2 Technology Specific'!C:C,$E29)","v":195.17383923391083},7.9017748677696689E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C29,'5.4 Capacity Factor'!$C:$C,$D29,'5.4 Capacity Factor'!$E:$E,$E29)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C29))*($G29-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C29,'5.2 Technology Specific'!B:B,$D29,'5.2 Technology Specific'!C:C,$E29)","v":124.41243576861102},5.0369407193769644E-2]
["ga","gas","gas","Lower Saxony","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C30,'5.4 Capacity Factor'!$C:$C,$D30,'5.4 Capacity Factor'!$E:$E,$E30)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C30))*($G30-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C30,'5.2 Technology Specific'!B:B,$D30,'5.2 Technology Specific'!C:C,$E30)","v":675.29066376960145},0.30377447762915039,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C30,'5.4 Capacity Factor'!$C:$C,$D30,'5.4 Capacity Factor'!$E:$E,$E30)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C30))*($G30-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C30,'5.2 Technology Specific'!B:B,$D30,'5.2 Technology Specific'!C:C,$E30)","v":273.30529495300163},0.12294435220557876]
["ga","gas","gas","Lower Saxony","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C31,'5.4 Capacity Factor'!$C:$C,$D31,'5.4 Capacity Factor'!$E:$E,$E31)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C31))*($G31-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C31,'5.2 Technology Specific'!B:B,$D31,'5.2 Technology Specific'!C:C,$E31)","v":427.11085993319244},0.18202039630649583,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C31,'5.4 Capacity Factor'!$C:$C,$D31,'5.4 Capacity Factor'!$E:$E,$E31)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C31))*($G31-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C31,'5.2 Technology Specific'!B:B,$D31,'5.2 Technology Specific'!C:C,$E31)","v":204.41291966141154},8.7113965336207771E-2]
["ga","gas","gas","Lower Saxony","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C32,'5.4 Capacity Factor'!$C:$C,$D32,'5.4 Capacity Factor'!$E:$E,$E32)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C32))*($G32-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C32,'5.2 Technology Specific'!B:B,$D32,'5.2 Technology Specific'!C:C,$E32)","v":201.68579969373621},8.1654169916492395E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C32,'5.4 Capacity Factor'!$C:$C,$D32,'5.4 Capacity Factor'!$E:$E,$E32)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C32))*($G32-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C32,'5.2 Technology Specific'!B:B,$D32,'5.2 Technology Specific'!C:C,$E32)","v":127.02845917465729},5.1428525981642624E-2]
["ga","gas","gas","Northrhine-Westphalia","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C33,'5.4 Capacity Factor'!$C:$C,$D33,'5.4 Capacity Factor'!$E:$E,$E33)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C33))*($G33-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C33,'5.2 Technology Specific'!B:B,$D33,'5.2 Technology Specific'!C:C,$E33)","v":691.55717905694576},0.31109184842867549,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C33,'5.4 Capacity Factor'!$C:$C,$D33,'5.4 Capacity Factor'!$E:$E,$E33)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C33))*($G33-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C33,'5.2 Technology Specific'!B:B,$D33,'5.2 Technology Specific'!C:C,$E33)","v":277.46116230372724},0.12481383819330957]
["ga","gas","gas","Northrhine-Westphalia","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C34,'5.4 Capacity Factor'!$C:$C,$D34,'5.4 Capacity Factor'!$E:$E,$E34)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C34))*($G34-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C34,'5.2 Technology Specific'!B:B,$D34,'5.2 Technology Specific'!C:C,$E34)","v":437.39917829037398},0.18640493428100319,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C34,'5.4 Capacity Factor'!$C:$C,$D34,'5.4 Capacity Factor'!$E:$E,$E34)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C34))*($G34-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C34,'5.2 Technology Specific'!B:B,$D34,'5.2 Technology Specific'!C:C,$E34)","v":207.52121282138654},8.8438616160829556E-2]
["ga","gas","gas","Northrhine-Westphalia","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C35,'5.4 Capacity Factor'!$C:$C,$D35,'5.4 Capacity Factor'!$E:$E,$E35)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C35))*($G35-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C35,'5.2 Technology Specific'!B:B,$D35,'5.2 Technology Specific'!C:C,$E35)","v":206.54404121842259},8.3621069319199423E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C35,'5.4 Capacity Factor'!$C:$C,$D35,'5.4 Capacity Factor'!$E:$E,$E35)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C35))*($G35-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C35,'5.2 Technology Specific'!B:B,$D35,'5.2 Technology Specific'!C:C,$E35)","v":128.96004789922893},5.2210545708189851E-2]
["ga","gas","gas","Rhineland-Palatinate","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C36,'5.4 Capacity Factor'!$C:$C,$D36,'5.4 Capacity Factor'!$E:$E,$E36)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C36))*($G36-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C36,'5.2 Technology Specific'!B:B,$D36,'5.2 Technology Specific'!C:C,$E36)","v":671.19996403777452},0.30193430680961508,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C36,'5.4 Capacity Factor'!$C:$C,$D36,'5.4 Capacity Factor'!$E:$E,$E36)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C36))*($G36-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C36,'5.2 Technology Specific'!B:B,$D36,'5.2 Technology Specific'!C:C,$E36)","v":272.25443473695356},0.12247163056093274]
["ga","gas","gas","Rhineland-Palatinate","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C37,'5.4 Capacity Factor'!$C:$C,$D37,'5.4 Capacity Factor'!$E:$E,$E37)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C37))*($G37-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C37,'5.2 Technology Specific'!B:B,$D37,'5.2 Technology Specific'!C:C,$E37)","v":424.52355586706483},0.18091777364886633,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C37,'5.4 Capacity Factor'!$C:$C,$D37,'5.4 Capacity Factor'!$E:$E,$E37)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C37))*($G37-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C37,'5.2 Technology Specific'!B:B,$D37,'5.2 Technology Specific'!C:C,$E37)","v":203.62695097040856},8.6779011706971471E-2]
["ga","gas","gas","Rhineland-Palatinate","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C38,'5.4 Capacity Factor'!$C:$C,$D38,'5.4 Capacity Factor'!$E:$E,$E38)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C38))*($G38-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C38,'5.2 Technology Specific'!B:B,$D38,'5.2 Technology Specific'!C:C,$E38)","v":200.4640501701831},8.1159534481855505E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C38,'5.4 Capacity Factor'!$C:$C,$D38,'5.4 Capacity Factor'!$E:$E,$E38)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C38))*($G38-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C38,'5.2 Technology Specific'!B:B,$D38,'5.2 Technology Specific'!C:C,$E38)","v":126.54003411843767},5.1230783043901891E-2]
["ga","gas","gas","Saarland","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C39,'5.4 Capacity Factor'!$C:$C,$D39,'5.4 Capacity Factor'!$E:$E,$E39)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C39))*($G39-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C39,'5.2 Technology Specific'!B:B,$D39,'5.2 Technology Specific'!C:C,$E39)","v":683.30502619034928},0.3073796788980428,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C39,'5.4 Capacity Factor'!$C:$C,$D39,'5.4 Capacity Factor'!$E:$E,$E39)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C39))*($G39-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C39,'5.2 Technology Specific'!B:B,$D39,'5.2 Technology Specific'!C:C,$E39)","v":275.35737714182665},0.12386746610068672]
["ga","gas","gas","Saarland","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C40,'5.4 Capacity Factor'!$C:$C,$D40,'5.4 Capacity Factor'!$E:$E,$E40)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C40))*($G40-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C40,'5.2 Technology Specific'!B:B,$D40,'5.2 Technology Specific'!C:C,$E40)","v":432.1798197293104},0.1841806178262563,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C40,'5.4 Capacity Factor'!$C:$C,$D40,'5.4 Capacity Factor'!$E:$E,$E40)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C40))*($G40-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C40,'5.2 Technology Specific'!B:B,$D40,'5.2 Technology Specific'!C:C,$E40)","v":205.94773116835668},8.7768050785577104E-2]
["ga","gas","gas","Saarland","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C41,'5.4 Capacity Factor'!$C:$C,$D41,'5.4 Capacity Factor'!$E:$E,$E41)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C41))*($G41-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C41,'5.2 Technology Specific'!B:B,$D41,'5.2 Technology Specific'!C:C,$E41)","v":204.07941059432389},8.2623243155596715E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C41,'5.4 Capacity Factor'!$C:$C,$D41,'5.4 Capacity Factor'!$E:$E,$E41)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C41))*($G41-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C41,'5.2 Technology Specific'!B:B,$D41,'5.2 Technology Specific'!C:C,$E41)","v":127.98223812940103},5.1814671307449808E-2]
["ga","gas","gas","Saxony","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C42,'5.4 Capacity Factor'!$C:$C,$D42,'5.4 Capacity Factor'!$E:$E,$E42)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C42))*($G42-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C42,'5.2 Technology Specific'!B:B,$D42,'5.2 Technology Specific'!C:C,$E42)","v":646.38632607210332},0.29077207650566944,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C42,'5.4 Capacity Factor'!$C:$C,$D42,'5.4 Capacity Factor'!$E:$E,$E42)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C42))*($G42-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C42,'5.2 Technology Specific'!B:B,$D42,'5.2 Technology Specific'!C:C,$E42)","v":265.82904728300912},0.11958121785110619]
["ga","gas","gas","Saxony","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C43,'5.4 Capacity Factor'!$C:$C,$D43,'5.4 Capacity Factor'!$E:$E,$E43)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C43))*($G43-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C43,'5.2 Technology Specific'!B:B,$D43,'5.2 Technology Specific'!C:C,$E43)","v":408.82931512274928},0.17422941194236066,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C43,'5.4 Capacity Factor'!$C:$C,$D43,'5.4 Capacity Factor'!$E:$E,$E43)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C43))*($G43-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C43,'5.2 Technology Specific'!B:B,$D43,'5.2 Technology Specific'!C:C,$E43)","v":198.82121821048355},8.4730968766453682E-2]
["ga","gas","gas","Saxony","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C44,'5.4 Capacity Factor'!$C:$C,$D44,'5.4 Capacity Factor'!$E:$E,$E44)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C44))*($G44-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C44,'5.2 Technology Specific'!B:B,$D44,'5.2 Technology Specific'!C:C,$E44)","v":193.05308081295721},7.8159142029537332E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C44,'5.4 Capacity Factor'!$C:$C,$D44,'5.4 Capacity Factor'!$E:$E,$E44)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C44))*($G44-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C44,'5.2 Technology Specific'!B:B,$D44,'5.2 Technology Specific'!C:C,$E44)","v":123.55360435309008},5.002170216724295E-2]
["ga","gas","gas","Saxony-Anhalt","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C45,'5.4 Capacity Factor'!$C:$C,$D45,'5.4 Capacity Factor'!$E:$E,$E45)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C45))*($G45-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C45,'5.2 Technology Specific'!B:B,$D45,'5.2 Technology Specific'!C:C,$E45)","v":674.69801499842663},0.30350787899164483,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C45,'5.4 Capacity Factor'!$C:$C,$D45,'5.4 Capacity Factor'!$E:$E,$E45)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C45))*($G45-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C45,'5.2 Technology Specific'!B:B,$D45,'5.2 Technology Specific'!C:C,$E45)","v":273.15319396539019},0.12287593070867753]
["ga","gas","gas","Saxony-Anhalt","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C46,'5.4 Capacity Factor'!$C:$C,$D46,'5.4 Capacity Factor'!$E:$E,$E46)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C46))*($G46-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C46,'5.2 Technology Specific'!B:B,$D46,'5.2 Technology Specific'!C:C,$E46)","v":426.73601878718603},0.18186065151808481,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C46,'5.4 Capacity Factor'!$C:$C,$D46,'5.4 Capacity Factor'!$E:$E,$E46)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C46))*($G46-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C46,'5.2 Technology Specific'!B:B,$D46,'5.2 Technology Specific'!C:C,$E46)","v":204.29915894204322},8.7065484313677055E-2]
["ga","gas","gas","Saxony-Anhalt","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C47,'5.4 Capacity Factor'!$C:$C,$D47,'5.4 Capacity Factor'!$E:$E,$E47)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C47))*($G47-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C47,'5.2 Technology Specific'!B:B,$D47,'5.2 Technology Specific'!C:C,$E47)","v":201.50879614879668},8.1582508562265857E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C47,'5.4 Capacity Factor'!$C:$C,$D47,'5.4 Capacity Factor'!$E:$E,$E47)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C47))*($G47-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C47,'5.2 Technology Specific'!B:B,$D47,'5.2 Technology Specific'!C:C,$E47)","v":126.95776477373632},5.1399904766694864E-2]
["ga","gas","gas","Schleswig-Holstein","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C48,'5.4 Capacity Factor'!$C:$C,$D48,'5.4 Capacity Factor'!$E:$E,$E48)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C48))*($G48-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C48,'5.2 Technology Specific'!B:B,$D48,'5.2 Technology Specific'!C:C,$E48)","v":656.77254417849747},0.29544423939653502,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C48,'5.4 Capacity Factor'!$C:$C,$D48,'5.4 Capacity Factor'!$E:$E,$E48)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C48))*($G48-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C48,'5.2 Technology Specific'!B:B,$D48,'5.2 Technology Specific'!C:C,$E48)","v":268.5293083609651},0.12079591019386642]
["ga","gas","gas","Schleswig-Holstein","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C49,'5.4 Capacity Factor'!$C:$C,$D49,'5.4 Capacity Factor'!$E:$E,$E49)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C49))*($G49-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C49,'5.2 Technology Specific'!B:B,$D49,'5.2 Technology Specific'!C:C,$E49)","v":415.39843681341921},0.17702895240290611,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C49,'5.4 Capacity Factor'!$C:$C,$D49,'5.4 Capacity Factor'!$E:$E,$E49)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C49))*($G49-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C49,'5.2 Technology Specific'!B:B,$D49,'5.2 Technology Specific'!C:C,$E49)","v":200.84082141973707},8.5591656262406599E-2]
["ga","gas","gas","Schleswig-Holstein","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C50,'5.4 Capacity Factor'!$C:$C,$D50,'5.4 Capacity Factor'!$E:$E,$E50)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C50))*($G50-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C50,'5.2 Technology Specific'!B:B,$D50,'5.2 Technology Specific'!C:C,$E50)","v":196.15508239089763},7.9415013113723731E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C50,'5.4 Capacity Factor'!$C:$C,$D50,'5.4 Capacity Factor'!$E:$E,$E50)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C50))*($G50-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C50,'5.2 Technology Specific'!B:B,$D50,'5.2 Technology Specific'!C:C,$E50)","v":124.80864774389242},5.0529816900361305E-2]
["ga","gas","gas","Thuringia","SFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C51,'5.4 Capacity Factor'!$C:$C,$D51,'5.4 Capacity Factor'!$E:$E,$E51)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C51))*($G51-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C51,'5.2 Technology Specific'!B:B,$D51,'5.2 Technology Specific'!C:C,$E51)","v":637.56517538077424},0.28680394753970945,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C51,'5.4 Capacity Factor'!$C:$C,$D51,'5.4 Capacity Factor'!$E:$E,$E51)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C51))*($G51-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C51,'5.2 Technology Specific'!B:B,$D51,'5.2 Technology Specific'!C:C,$E51)","v":263.52318674523605},0.11854394365507692]
["ga","gas","gas","Thuringia","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C52,'5.4 Capacity Factor'!$C:$C,$D52,'5.4 Capacity Factor'!$E:$E,$E52)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C52))*($G52-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C52,'5.2 Technology Specific'!B:B,$D52,'5.2 Technology Specific'!C:C,$E52)","v":403.25007427208766},0.17185172566464421,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C52,'5.4 Capacity Factor'!$C:$C,$D52,'5.4 Capacity Factor'!$E:$E,$E52)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C52))*($G52-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C52,'5.2 Technology Specific'!B:B,$D52,'5.2 Technology Specific'!C:C,$E52)","v":197.0965985504829},8.3995993415931336E-2]
["ga","gas","gas","Thuringia","lMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C53,'5.4 Capacity Factor'!$C:$C,$D53,'5.4 Capacity Factor'!$E:$E,$E53)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C53))*($G53-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C53,'5.2 Technology Specific'!B:B,$D53,'5.2 Technology Specific'!C:C,$E53)","v":190.4185103578165},7.7092514314905464E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C53,'5.4 Capacity Factor'!$C:$C,$D53,'5.4 Capacity Factor'!$E:$E,$E53)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C53))*($G53-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C53,'5.2 Technology Specific'!B:B,$D53,'5.2 Technology Specific'!C:C,$E53)","v":122.48187278917986},4.9587802748655811E-2]
["ga","gas","gas","Baden-Württemberg","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C54,'5.4 Capacity Factor'!$C:$C,$D54,'5.4 Capacity Factor'!$E:$E,$E54)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C54))*($G54-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C54,'5.2 Technology Specific'!B:B,$D54,'5.2 Technology Specific'!C:C,$E54)","v":652.00502854196907},0.29329960798109261,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C54,'5.4 Capacity Factor'!$C:$C,$D54,'5.4 Capacity Factor'!$E:$E,$E54)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C54))*($G54-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C54,'5.2 Technology Specific'!B:B,$D54,'5.2 Technology Specific'!C:C,$E54)","v":268.82831679900613},0.12093041691363296]
["ga","gas","gas","Baden-Württemberg","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C55,'5.4 Capacity Factor'!$C:$C,$D55,'5.4 Capacity Factor'!$E:$E,$E55)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C55))*($G55-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C55,'5.2 Technology Specific'!B:B,$D55,'5.2 Technology Specific'!C:C,$E55)","v":412.38305719615056},0.17574389822976796,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C55,'5.4 Capacity Factor'!$C:$C,$D55,'5.4 Capacity Factor'!$E:$E,$E55)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C55))*($G55-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C55,'5.2 Technology Specific'!B:B,$D55,'5.2 Technology Specific'!C:C,$E55)","v":201.06445846209257},8.5686962907348216E-2]
["ga","gas","gas","Baden-Württemberg","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C56,'5.4 Capacity Factor'!$C:$C,$D56,'5.4 Capacity Factor'!$E:$E,$E56)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C56))*($G56-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C56,'5.2 Technology Specific'!B:B,$D56,'5.2 Technology Specific'!C:C,$E56)","v":194.73119153131097},7.8838539081502415E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C56,'5.4 Capacity Factor'!$C:$C,$D56,'5.4 Capacity Factor'!$E:$E,$E56)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C56))*($G56-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C56,'5.2 Technology Specific'!B:B,$D56,'5.2 Technology Specific'!C:C,$E56)","v":124.94762266265911},5.0586082049659559E-2]
["ga","gas","gas","Bavaria","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C57,'5.4 Capacity Factor'!$C:$C,$D57,'5.4 Capacity Factor'!$E:$E,$E57)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C57))*($G57-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C57,'5.2 Technology Specific'!B:B,$D57,'5.2 Technology Specific'!C:C,$E57)","v":622.80682310872601},0.28016501264450105,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C57,'5.4 Capacity Factor'!$C:$C,$D57,'5.4 Capacity Factor'!$E:$E,$E57)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C57))*($G57-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C57,'5.2 Technology Specific'!B:B,$D57,'5.2 Technology Specific'!C:C,$E57)","v":261.13158978615007},0.11746810156821863]
["ga","gas","gas","Bavaria","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C58,'5.4 Capacity Factor'!$C:$C,$D58,'5.4 Capacity Factor'!$E:$E,$E58)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C58))*($G58-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C58,'5.2 Technology Specific'!B:B,$D58,'5.2 Technology Specific'!C:C,$E58)","v":393.91564560558652},0.16787370364610549,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C58,'5.4 Capacity Factor'!$C:$C,$D58,'5.4 Capacity Factor'!$E:$E,$E58)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C58))*($G58-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C58,'5.2 Technology Specific'!B:B,$D58,'5.2 Technology Specific'!C:C,$E58)","v":195.30785414600956},8.3233690239083558E-2]
["ga","gas","gas","Bavaria","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C59,'5.4 Capacity Factor'!$C:$C,$D59,'5.4 Capacity Factor'!$E:$E,$E59)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C59))*($G59-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C59,'5.2 Technology Specific'!B:B,$D59,'5.2 Technology Specific'!C:C,$E59)","v":186.01070459380043},7.5307977568340248E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C59,'5.4 Capacity Factor'!$C:$C,$D59,'5.4 Capacity Factor'!$E:$E,$E59)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C59))*($G59-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C59,'5.2 Technology Specific'!B:B,$D59,'5.2 Technology Specific'!C:C,$E59)","v":121.37029214186107},4.9137770097919461E-2]
["ga","gas","gas","Berlin","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C60,'5.4 Capacity Factor'!$C:$C,$D60,'5.4 Capacity Factor'!$E:$E,$E60)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C60))*($G60-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C60,'5.2 Technology Specific'!B:B,$D60,'5.2 Technology Specific'!C:C,$E60)","v":676.8351847171499},0.30446926887860987,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C60,'5.4 Capacity Factor'!$C:$C,$D60,'5.4 Capacity Factor'!$E:$E,$E60)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C60))*($G60-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C60,'5.2 Technology Specific'!B:B,$D60,'5.2 Technology Specific'!C:C,$E60)","v":275.27484289983931},0.12383033868638743]
["ga","gas","gas","Berlin","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C61,'5.4 Capacity Factor'!$C:$C,$D61,'5.4 Capacity Factor'!$E:$E,$E61)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C61))*($G61-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C61,'5.2 Technology Specific'!B:B,$D61,'5.2 Technology Specific'!C:C,$E61)","v":428.08774545151107},0.18243671231685959,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C61,'5.4 Capacity Factor'!$C:$C,$D61,'5.4 Capacity Factor'!$E:$E,$E61)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C61))*($G61-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C61,'5.2 Technology Specific'!B:B,$D61,'5.2 Technology Specific'!C:C,$E61)","v":205.88600142623963},8.7741743629337149E-2]
["ga","gas","gas","Berlin","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C62,'5.4 Capacity Factor'!$C:$C,$D62,'5.4 Capacity Factor'!$E:$E,$E62)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C62))*($G62-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C62,'5.2 Technology Specific'!B:B,$D62,'5.2 Technology Specific'!C:C,$E62)","v":202.14709430235879},8.1840928867351739E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C62,'5.4 Capacity Factor'!$C:$C,$D62,'5.4 Capacity Factor'!$E:$E,$E62)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C62))*($G62-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C62,'5.2 Technology Specific'!B:B,$D62,'5.2 Technology Specific'!C:C,$E62)","v":127.94387737392935},5.1799140637218362E-2]
["ga","gas","gas","Brandenburg","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C63,'5.4 Capacity Factor'!$C:$C,$D63,'5.4 Capacity Factor'!$E:$E,$E63)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C63))*($G63-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C63,'5.2 Technology Specific'!B:B,$D63,'5.2 Technology Specific'!C:C,$E63)","v":659.64515216940049},0.29673646071497994,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C63,'5.4 Capacity Factor'!$C:$C,$D63,'5.4 Capacity Factor'!$E:$E,$E63)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C63))*($G63-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C63,'5.2 Technology Specific'!B:B,$D63,'5.2 Technology Specific'!C:C,$E63)","v":270.82130512908554},0.12182694787633175]
["ga","gas","gas","Brandenburg","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C64,'5.4 Capacity Factor'!$C:$C,$D64,'5.4 Capacity Factor'!$E:$E,$E64)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C64))*($G64-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C64,'5.2 Technology Specific'!B:B,$D64,'5.2 Technology Specific'!C:C,$E64)","v":417.21531676611482},0.17780324601155542,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C64,'5.4 Capacity Factor'!$C:$C,$D64,'5.4 Capacity Factor'!$E:$E,$E64)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C64))*($G64-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C64,'5.2 Technology Specific'!B:B,$D64,'5.2 Technology Specific'!C:C,$E64)","v":202.55507196620596},8.6322212642747045E-2]
["ga","gas","gas","Brandenburg","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C65,'5.4 Capacity Factor'!$C:$C,$D65,'5.4 Capacity Factor'!$E:$E,$E65)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C65))*($G65-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C65,'5.2 Technology Specific'!B:B,$D65,'5.2 Technology Specific'!C:C,$E65)","v":197.01303033973741},7.9762360461432147E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C65,'5.4 Capacity Factor'!$C:$C,$D65,'5.4 Capacity Factor'!$E:$E,$E65)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C65))*($G65-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C65,'5.2 Technology Specific'!B:B,$D65,'5.2 Technology Specific'!C:C,$E65)","v":125.87393562255473},5.0961107539495842E-2]
["ga","gas","gas","Bremen","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C66,'5.4 Capacity Factor'!$C:$C,$D66,'5.4 Capacity Factor'!$E:$E,$E66)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C66))*($G66-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C66,'5.2 Technology Specific'!B:B,$D66,'5.2 Technology Specific'!C:C,$E66)","v":677.29773974916395},0.30467734581608807,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C66,'5.4 Capacity Factor'!$C:$C,$D66,'5.4 Capacity Factor'!$E:$E,$E66)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C66))*($G66-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C66,'5.2 Technology Specific'!B:B,$D66,'5.2 Technology Specific'!C:C,$E66)","v":275.39410440548039},0.12388398758681077]
["ga","gas","gas","Bremen","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C67,'5.4 Capacity Factor'!$C:$C,$D67,'5.4 Capacity Factor'!$E:$E,$E67)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C67))*($G67-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C67,'5.2 Technology Specific'!B:B,$D67,'5.2 Technology Specific'!C:C,$E67)","v":428.38030432739856},0.18256139114741043,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C67,'5.4 Capacity Factor'!$C:$C,$D67,'5.4 Capacity Factor'!$E:$E,$E67)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C67))*($G67-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C67,'5.2 Technology Specific'!B:B,$D67,'5.2 Technology Specific'!C:C,$E67)","v":205.9752005490576},8.7779757319010276E-2]
["ga","gas","gas","Bremen","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C68,'5.4 Capacity Factor'!$C:$C,$D68,'5.4 Capacity Factor'!$E:$E,$E68)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C68))*($G68-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C68,'5.2 Technology Specific'!B:B,$D68,'5.2 Technology Specific'!C:C,$E68)","v":202.28524337880739},8.1896859667533364E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C68,'5.4 Capacity Factor'!$C:$C,$D68,'5.4 Capacity Factor'!$E:$E,$E68)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C68))*($G68-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C68,'5.2 Technology Specific'!B:B,$D68,'5.2 Technology Specific'!C:C,$E68)","v":127.99930844526313},5.1821582366503291E-2]
["ga","gas","gas","Hamburg","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C69,'5.4 Capacity Factor'!$C:$C,$D69,'5.4 Capacity Factor'!$E:$E,$E69)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C69))*($G69-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C69,'5.2 Technology Specific'!B:B,$D69,'5.2 Technology Specific'!C:C,$E69)","v":657.70186034077881},0.29586228535347669,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C69,'5.4 Capacity Factor'!$C:$C,$D69,'5.4 Capacity Factor'!$E:$E,$E69)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C69))*($G69-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C69,'5.2 Technology Specific'!B:B,$D69,'5.2 Technology Specific'!C:C,$E69)","v":270.31518638441133},0.12159927412704061]
[{"$f":"LEFT(C70,2)","v":"ga"},{"$f":"IF(A70=\"ga\", \"gas\", IF(LEFT(A70,2)=\"hp\", \"electricity\", \"pellet\"))","v":"gas"},"gas","Hamburg","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C70,'5.4 Capacity Factor'!$C:$C,$D70,'5.4 Capacity Factor'!$E:$E,$E70)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C70))*($G70-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C70,'5.2 Technology Specific'!B:B,$D70,'5.2 Technology Specific'!C:C,$E70)","v":415.98621485703381},{"$f":"I70/H70","v":0.17727944379161892},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C70,'5.4 Capacity Factor'!$C:$C,$D70,'5.4 Capacity Factor'!$E:$E,$E70)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C70))*($G70-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C70,'5.2 Technology Specific'!B:B,$D70,'5.2 Technology Specific'!C:C,$E70)","v":202.17653114681929},{"$f":"L70/K70","v":8.6160891176995227E-2}]
["ga","gas","gas","Hamburg","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C71,'5.4 Capacity Factor'!$C:$C,$D71,'5.4 Capacity Factor'!$E:$E,$E71)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C71))*($G71-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C71,'5.2 Technology Specific'!B:B,$D71,'5.2 Technology Specific'!C:C,$E71)","v":196.43263675883705},7.9527383303172897E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C71,'5.4 Capacity Factor'!$C:$C,$D71,'5.4 Capacity Factor'!$E:$E,$E71)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C71))*($G71-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C71,'5.2 Technology Specific'!B:B,$D71,'5.2 Technology Specific'!C:C,$E71)","v":125.63869874466529},5.0865869937111452E-2]
["ga","gas","gas","Hesse","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C72,'5.4 Capacity Factor'!$C:$C,$D72,'5.4 Capacity Factor'!$E:$E,$E72)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C72))*($G72-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C72,'5.2 Technology Specific'!B:B,$D72,'5.2 Technology Specific'!C:C,$E72)","v":653.0981279065835},0.29379133059225521,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C72,'5.4 Capacity Factor'!$C:$C,$D72,'5.4 Capacity Factor'!$E:$E,$E72)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C72))*($G72-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C72,'5.2 Technology Specific'!B:B,$D72,'5.2 Technology Specific'!C:C,$E72)","v":269.11398252435907},0.12105892151343185]
["ga","gas","gas","Hesse","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C73,'5.4 Capacity Factor'!$C:$C,$D73,'5.4 Capacity Factor'!$E:$E,$E73)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C73))*($G73-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C73,'5.2 Technology Specific'!B:B,$D73,'5.2 Technology Specific'!C:C,$E73)","v":413.07442557226096},0.17603853636150052,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C73,'5.4 Capacity Factor'!$C:$C,$D73,'5.4 Capacity Factor'!$E:$E,$E73)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C73))*($G73-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C73,'5.2 Technology Specific'!B:B,$D73,'5.2 Technology Specific'!C:C,$E73)","v":201.27811610446139},8.5778016665016568E-2]
["ga","gas","gas","Hesse","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C74,'5.4 Capacity Factor'!$C:$C,$D74,'5.4 Capacity Factor'!$E:$E,$E74)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C74))*($G74-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C74,'5.2 Technology Specific'!B:B,$D74,'5.2 Technology Specific'!C:C,$E74)","v":195.05766223692737},7.89707134562459E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C74,'5.4 Capacity Factor'!$C:$C,$D74,'5.4 Capacity Factor'!$E:$E,$E74)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C74))*($G74-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C74,'5.2 Technology Specific'!B:B,$D74,'5.2 Technology Specific'!C:C,$E74)","v":125.08039607613},5.0639836468068827E-2]
["ga","gas","gas","Mecklenburg-Western Pomerania","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C75,'5.4 Capacity Factor'!$C:$C,$D75,'5.4 Capacity Factor'!$E:$E,$E75)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C75))*($G75-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C75,'5.2 Technology Specific'!B:B,$D75,'5.2 Technology Specific'!C:C,$E75)","v":647.60573130109651},0.29132061686958899,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C75,'5.4 Capacity Factor'!$C:$C,$D75,'5.4 Capacity Factor'!$E:$E,$E75)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C75))*($G75-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C75,'5.2 Technology Specific'!B:B,$D75,'5.2 Technology Specific'!C:C,$E75)","v":267.67684717650479},0.12041243687652035]
["ga","gas","gas","Mecklenburg-Western Pomerania","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C76,'5.4 Capacity Factor'!$C:$C,$D76,'5.4 Capacity Factor'!$E:$E,$E76)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C76))*($G76-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C76,'5.2 Technology Specific'!B:B,$D76,'5.2 Technology Specific'!C:C,$E76)","v":409.60056999699117},0.17455809503387648,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C76,'5.4 Capacity Factor'!$C:$C,$D76,'5.4 Capacity Factor'!$E:$E,$E76)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C76))*($G76-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C76,'5.2 Technology Specific'!B:B,$D76,'5.2 Technology Specific'!C:C,$E76)","v":200.20324109168843},8.5319940801912811E-2]
["ga","gas","gas","Mecklenburg-Western Pomerania","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C77,'5.4 Capacity Factor'!$C:$C,$D77,'5.4 Capacity Factor'!$E:$E,$E77)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C77))*($G77-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C77,'5.2 Technology Specific'!B:B,$D77,'5.2 Technology Specific'!C:C,$E77)","v":193.41727468080563},7.8306588939597424E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C77,'5.4 Capacity Factor'!$C:$C,$D77,'5.4 Capacity Factor'!$E:$E,$E77)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C77))*($G77-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C77,'5.2 Technology Specific'!B:B,$D77,'5.2 Technology Specific'!C:C,$E77)","v":124.41243576861102},5.0369407193769644E-2]
["ga","gas","gas","Lower Saxony","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C78,'5.4 Capacity Factor'!$C:$C,$D78,'5.4 Capacity Factor'!$E:$E,$E78)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C78))*($G78-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C78,'5.2 Technology Specific'!B:B,$D78,'5.2 Technology Specific'!C:C,$E78)","v":669.21304779567504},0.30104050733048804,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C78,'5.4 Capacity Factor'!$C:$C,$D78,'5.4 Capacity Factor'!$E:$E,$E78)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C78))*($G78-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C78,'5.2 Technology Specific'!B:B,$D78,'5.2 Technology Specific'!C:C,$E78)","v":273.30529495300163},0.12294435220557876]
["ga","gas","gas","Lower Saxony","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C79,'5.4 Capacity Factor'!$C:$C,$D79,'5.4 Capacity Factor'!$E:$E,$E79)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C79))*($G79-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C79,'5.2 Technology Specific'!B:B,$D79,'5.2 Technology Specific'!C:C,$E79)","v":423.26686219379371},0.18038221273973737,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C79,'5.4 Capacity Factor'!$C:$C,$D79,'5.4 Capacity Factor'!$E:$E,$E79)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C79))*($G79-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C79,'5.2 Technology Specific'!B:B,$D79,'5.2 Technology Specific'!C:C,$E79)","v":204.41291966141154},8.7113965336207771E-2]
["ga","gas","gas","Lower Saxony","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C80,'5.4 Capacity Factor'!$C:$C,$D80,'5.4 Capacity Factor'!$E:$E,$E80)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C80))*($G80-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C80,'5.2 Technology Specific'!B:B,$D80,'5.2 Technology Specific'!C:C,$E80)","v":199.87062749649257},8.0919282387243954E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C80,'5.4 Capacity Factor'!$C:$C,$D80,'5.4 Capacity Factor'!$E:$E,$E80)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C80))*($G80-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C80,'5.2 Technology Specific'!B:B,$D80,'5.2 Technology Specific'!C:C,$E80)","v":127.02845917465729},5.1428525981642624E-2]
["ga","gas","gas","Northrhine-Westphalia","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C81,'5.4 Capacity Factor'!$C:$C,$D81,'5.4 Capacity Factor'!$E:$E,$E81)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C81))*($G81-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C81,'5.2 Technology Specific'!B:B,$D81,'5.2 Technology Specific'!C:C,$E81)","v":685.33316444543323},0.30829202179281739,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C81,'5.4 Capacity Factor'!$C:$C,$D81,'5.4 Capacity Factor'!$E:$E,$E81)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C81))*($G81-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C81,'5.2 Technology Specific'!B:B,$D81,'5.2 Technology Specific'!C:C,$E81)","v":277.46116230372724},0.12481383819330957]
["ga","gas","gas","Northrhine-Westphalia","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C82,'5.4 Capacity Factor'!$C:$C,$D82,'5.4 Capacity Factor'!$E:$E,$E82)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C82))*($G82-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C82,'5.2 Technology Specific'!B:B,$D82,'5.2 Technology Specific'!C:C,$E82)","v":433.46258568576059},0.18472728987247414,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C82,'5.4 Capacity Factor'!$C:$C,$D82,'5.4 Capacity Factor'!$E:$E,$E82)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C82))*($G82-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C82,'5.2 Technology Specific'!B:B,$D82,'5.2 Technology Specific'!C:C,$E82)","v":207.52121282138654},8.8438616160829556E-2]
["ga","gas","gas","Northrhine-Westphalia","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C83,'5.4 Capacity Factor'!$C:$C,$D83,'5.4 Capacity Factor'!$E:$E,$E83)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C83))*($G83-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C83,'5.2 Technology Specific'!B:B,$D83,'5.2 Technology Specific'!C:C,$E83)","v":204.6851448474568},8.2868479695326638E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C83,'5.4 Capacity Factor'!$C:$C,$D83,'5.4 Capacity Factor'!$E:$E,$E83)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C83))*($G83-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C83,'5.2 Technology Specific'!B:B,$D83,'5.2 Technology Specific'!C:C,$E83)","v":128.96004789922893},5.2210545708189851E-2]
["ga","gas","gas","Rhineland-Palatinate","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C84,'5.4 Capacity Factor'!$C:$C,$D84,'5.4 Capacity Factor'!$E:$E,$E84)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C84))*($G84-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C84,'5.2 Technology Specific'!B:B,$D84,'5.2 Technology Specific'!C:C,$E84)","v":665.15916436143459},0.29921689804832857,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C84,'5.4 Capacity Factor'!$C:$C,$D84,'5.4 Capacity Factor'!$E:$E,$E84)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C84))*($G84-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C84,'5.2 Technology Specific'!B:B,$D84,'5.2 Technology Specific'!C:C,$E84)","v":272.25443473695356},0.12247163056093274]
["ga","gas","gas","Rhineland-Palatinate","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C85,'5.4 Capacity Factor'!$C:$C,$D85,'5.4 Capacity Factor'!$E:$E,$E85)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C85))*($G85-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C85,'5.2 Technology Specific'!B:B,$D85,'5.2 Technology Specific'!C:C,$E85)","v":420.70284386426124},0.17928951368602652,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C85,'5.4 Capacity Factor'!$C:$C,$D85,'5.4 Capacity Factor'!$E:$E,$E85)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C85))*($G85-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C85,'5.2 Technology Specific'!B:B,$D85,'5.2 Technology Specific'!C:C,$E85)","v":203.62695097040856},8.6779011706971471E-2]
["ga","gas","gas","Rhineland-Palatinate","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C86,'5.4 Capacity Factor'!$C:$C,$D86,'5.4 Capacity Factor'!$E:$E,$E86)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C86))*($G86-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C86,'5.2 Technology Specific'!B:B,$D86,'5.2 Technology Specific'!C:C,$E86)","v":198.65987371865145},8.0429098671518803E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C86,'5.4 Capacity Factor'!$C:$C,$D86,'5.4 Capacity Factor'!$E:$E,$E86)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C86))*($G86-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C86,'5.2 Technology Specific'!B:B,$D86,'5.2 Technology Specific'!C:C,$E86)","v":126.54003411843767},5.1230783043901891E-2]
["ga","gas","gas","Saarland","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C87,'5.4 Capacity Factor'!$C:$C,$D87,'5.4 Capacity Factor'!$E:$E,$E87)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C87))*($G87-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C87,'5.2 Technology Specific'!B:B,$D87,'5.2 Technology Specific'!C:C,$E87)","v":677.15528095463617},0.30461326178796044,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C87,'5.4 Capacity Factor'!$C:$C,$D87,'5.4 Capacity Factor'!$E:$E,$E87)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C87))*($G87-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C87,'5.2 Technology Specific'!B:B,$D87,'5.2 Technology Specific'!C:C,$E87)","v":275.35737714182665},0.12386746610068672]
["ga","gas","gas","Saarland","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C88,'5.4 Capacity Factor'!$C:$C,$D88,'5.4 Capacity Factor'!$E:$E,$E88)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C88))*($G88-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C88,'5.2 Technology Specific'!B:B,$D88,'5.2 Technology Specific'!C:C,$E88)","v":428.29020135174659},0.18252299226581997,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C88,'5.4 Capacity Factor'!$C:$C,$D88,'5.4 Capacity Factor'!$E:$E,$E88)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C88))*($G88-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C88,'5.2 Technology Specific'!B:B,$D88,'5.2 Technology Specific'!C:C,$E88)","v":205.94773116835668},8.7768050785577104E-2]
["ga","gas","gas","Saarland","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C89,'5.4 Capacity Factor'!$C:$C,$D89,'5.4 Capacity Factor'!$E:$E,$E89)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C89))*($G89-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C89,'5.2 Technology Specific'!B:B,$D89,'5.2 Technology Specific'!C:C,$E89)","v":202.24269589897497},8.1879633967196344E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C89,'5.4 Capacity Factor'!$C:$C,$D89,'5.4 Capacity Factor'!$E:$E,$E89)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C89))*($G89-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C89,'5.2 Technology Specific'!B:B,$D89,'5.2 Technology Specific'!C:C,$E89)","v":127.98223812940103},5.1814671307449808E-2]
["ga","gas","gas","Saxony","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C90,'5.4 Capacity Factor'!$C:$C,$D90,'5.4 Capacity Factor'!$E:$E,$E90)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C90))*($G90-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C90,'5.2 Technology Specific'!B:B,$D90,'5.2 Technology Specific'!C:C,$E90)","v":640.56884913745444},0.28815512781711844,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C90,'5.4 Capacity Factor'!$C:$C,$D90,'5.4 Capacity Factor'!$E:$E,$E90)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C90))*($G90-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C90,'5.2 Technology Specific'!B:B,$D90,'5.2 Technology Specific'!C:C,$E90)","v":265.82904728300912},0.11958121785110619]
["ga","gas","gas","Saxony","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C91,'5.4 Capacity Factor'!$C:$C,$D91,'5.4 Capacity Factor'!$E:$E,$E91)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C91))*($G91-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C91,'5.2 Technology Specific'!B:B,$D91,'5.2 Technology Specific'!C:C,$E91)","v":405.14985128664455},0.17266134723487941,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C91,'5.4 Capacity Factor'!$C:$C,$D91,'5.4 Capacity Factor'!$E:$E,$E91)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C91))*($G91-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C91,'5.2 Technology Specific'!B:B,$D91,'5.2 Technology Specific'!C:C,$E91)","v":198.82121821048355},8.4730968766453682E-2]
["ga","gas","gas","Saxony","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C92,'5.4 Capacity Factor'!$C:$C,$D92,'5.4 Capacity Factor'!$E:$E,$E92)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C92))*($G92-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C92,'5.2 Technology Specific'!B:B,$D92,'5.2 Technology Specific'!C:C,$E92)","v":191.31560308564059},7.7455709751271487E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C92,'5.4 Capacity Factor'!$C:$C,$D92,'5.4 Capacity Factor'!$E:$E,$E92)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C92))*($G92-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C92,'5.2 Technology Specific'!B:B,$D92,'5.2 Technology Specific'!C:C,$E92)","v":123.55360435309008},5.002170216724295E-2]
["ga","gas","gas","Saxony-Anhalt","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C93,'5.4 Capacity Factor'!$C:$C,$D93,'5.4 Capacity Factor'!$E:$E,$E93)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C93))*($G93-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C93,'5.2 Technology Specific'!B:B,$D93,'5.2 Technology Specific'!C:C,$E93)","v":668.62573286344082},0.30077630808072003,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C93,'5.4 Capacity Factor'!$C:$C,$D93,'5.4 Capacity Factor'!$E:$E,$E93)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C93))*($G93-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C93,'5.2 Technology Specific'!B:B,$D93,'5.2 Technology Specific'!C:C,$E93)","v":273.15319396539019},0.12287593070867753]
["ga","gas","gas","Saxony-Anhalt","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C94,'5.4 Capacity Factor'!$C:$C,$D94,'5.4 Capacity Factor'!$E:$E,$E94)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C94))*($G94-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C94,'5.2 Technology Specific'!B:B,$D94,'5.2 Technology Specific'!C:C,$E94)","v":422.89539461810136},0.18022390565442206,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C94,'5.4 Capacity Factor'!$C:$C,$D94,'5.4 Capacity Factor'!$E:$E,$E94)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C94))*($G94-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C94,'5.2 Technology Specific'!B:B,$D94,'5.2 Technology Specific'!C:C,$E94)","v":204.29915894204322},8.7065484313677055E-2]
["ga","gas","gas","Saxony-Anhalt","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C95,'5.4 Capacity Factor'!$C:$C,$D95,'5.4 Capacity Factor'!$E:$E,$E95)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C95))*($G95-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C95,'5.2 Technology Specific'!B:B,$D95,'5.2 Technology Specific'!C:C,$E95)","v":199.6952169834575},8.0848265985205461E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C95,'5.4 Capacity Factor'!$C:$C,$D95,'5.4 Capacity Factor'!$E:$E,$E95)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C95))*($G95-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C95,'5.2 Technology Specific'!B:B,$D95,'5.2 Technology Specific'!C:C,$E95)","v":126.95776477373632},5.1399904766694864E-2]
["ga","gas","gas","Schleswig-Holstein","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C96,'5.4 Capacity Factor'!$C:$C,$D96,'5.4 Capacity Factor'!$E:$E,$E96)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C96))*($G96-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C96,'5.2 Technology Specific'!B:B,$D96,'5.2 Technology Specific'!C:C,$E96)","v":650.86159128089093},0.2927852412419662,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C96,'5.4 Capacity Factor'!$C:$C,$D96,'5.4 Capacity Factor'!$E:$E,$E96)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C96))*($G96-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C96,'5.2 Technology Specific'!B:B,$D96,'5.2 Technology Specific'!C:C,$E96)","v":268.5293083609651},0.12079591019386642]
["ga","gas","gas","Schleswig-Holstein","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C97,'5.4 Capacity Factor'!$C:$C,$D97,'5.4 Capacity Factor'!$E:$E,$E97)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C97))*($G97-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C97,'5.2 Technology Specific'!B:B,$D97,'5.2 Technology Specific'!C:C,$E97)","v":411.65985088209845},0.17543569183127997,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C97,'5.4 Capacity Factor'!$C:$C,$D97,'5.4 Capacity Factor'!$E:$E,$E97)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C97))*($G97-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C97,'5.2 Technology Specific'!B:B,$D97,'5.2 Technology Specific'!C:C,$E97)","v":200.84082141973707},8.5591656262406599E-2]
["ga","gas","gas","Schleswig-Holstein","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C98,'5.4 Capacity Factor'!$C:$C,$D98,'5.4 Capacity Factor'!$E:$E,$E98)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C98))*($G98-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C98,'5.2 Technology Specific'!B:B,$D98,'5.2 Technology Specific'!C:C,$E98)","v":194.38968664937954},7.8700277995700216E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C98,'5.4 Capacity Factor'!$C:$C,$D98,'5.4 Capacity Factor'!$E:$E,$E98)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C98))*($G98-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C98,'5.2 Technology Specific'!B:B,$D98,'5.2 Technology Specific'!C:C,$E98)","v":124.80864774389242},5.0529816900361305E-2]
["ga","gas","gas","Thuringia","SFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C99,'5.4 Capacity Factor'!$C:$C,$D99,'5.4 Capacity Factor'!$E:$E,$E99)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C99))*($G99-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C99,'5.2 Technology Specific'!B:B,$D99,'5.2 Technology Specific'!C:C,$E99)","v":631.82708880234725},0.28422271201185206,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C99,'5.4 Capacity Factor'!$C:$C,$D99,'5.4 Capacity Factor'!$E:$E,$E99)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C99))*($G99-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C99,'5.2 Technology Specific'!B:B,$D99,'5.2 Technology Specific'!C:C,$E99)","v":263.52318674523605},0.11854394365507692]
["ga","gas","gas","Thuringia","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C100,'5.4 Capacity Factor'!$C:$C,$D100,'5.4 Capacity Factor'!$E:$E,$E100)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C100))*($G100-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C100,'5.2 Technology Specific'!B:B,$D100,'5.2 Technology Specific'!C:C,$E100)","v":399.62082360363888},0.17030506013366242,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C100,'5.4 Capacity Factor'!$C:$C,$D100,'5.4 Capacity Factor'!$E:$E,$E100)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C100))*($G100-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C100,'5.2 Technology Specific'!B:B,$D100,'5.2 Technology Specific'!C:C,$E100)","v":197.0965985504829},8.3995993415931336E-2]
["ga","gas","gas","Thuringia","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C101,'5.4 Capacity Factor'!$C:$C,$D101,'5.4 Capacity Factor'!$E:$E,$E101)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C101))*($G101-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C101,'5.2 Technology Specific'!B:B,$D101,'5.2 Technology Specific'!C:C,$E101)","v":188.70474376459615},7.6398681686071307E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C101,'5.4 Capacity Factor'!$C:$C,$D101,'5.4 Capacity Factor'!$E:$E,$E101)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C101))*($G101-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C101,'5.2 Technology Specific'!B:B,$D101,'5.2 Technology Specific'!C:C,$E101)","v":122.48187278917986},4.9587802748655811E-2]
["ga","gas","gas","Baden-Württemberg","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C102,'5.4 Capacity Factor'!$C:$C,$D102,'5.4 Capacity Factor'!$E:$E,$E102)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C102))*($G102-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C102,'5.2 Technology Specific'!B:B,$D102,'5.2 Technology Specific'!C:C,$E102)","v":646.08369124945875},0.29063593848378705,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C102,'5.4 Capacity Factor'!$C:$C,$D102,'5.4 Capacity Factor'!$E:$E,$E102)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C102))*($G102-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C102,'5.2 Technology Specific'!B:B,$D102,'5.2 Technology Specific'!C:C,$E102)","v":268.82831679900613},0.12093041691363296]
["ga","gas","gas","Baden-Württemberg","sMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C103,'5.4 Capacity Factor'!$C:$C,$D103,'5.4 Capacity Factor'!$E:$E,$E103)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C103))*($G103-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C103,'5.2 Technology Specific'!B:B,$D103,'5.2 Technology Specific'!C:C,$E103)","v":408.63790329628642},0.17414783860911418,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C103,'5.4 Capacity Factor'!$C:$C,$D103,'5.4 Capacity Factor'!$E:$E,$E103)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C103))*($G103-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C103,'5.2 Technology Specific'!B:B,$D103,'5.2 Technology Specific'!C:C,$E103)","v":201.06445846209257},8.5686962907348216E-2]
["ga","gas","gas","Baden-Württemberg","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C104,'5.4 Capacity Factor'!$C:$C,$D104,'5.4 Capacity Factor'!$E:$E,$E104)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C104))*($G104-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C104,'5.2 Technology Specific'!B:B,$D104,'5.2 Technology Specific'!C:C,$E104)","v":192.96269433274205},7.8122548312851037E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C104,'5.4 Capacity Factor'!$C:$C,$D104,'5.4 Capacity Factor'!$E:$E,$E104)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C104))*($G104-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C104,'5.2 Technology Specific'!B:B,$D104,'5.2 Technology Specific'!C:C,$E104)","v":124.94762266265911},5.0586082049659559E-2]
["ga","gas","gas","Bavaria","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C105,'5.4 Capacity Factor'!$C:$C,$D105,'5.4 Capacity Factor'!$E:$E,$E105)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C105))*($G105-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C105,'5.2 Technology Specific'!B:B,$D105,'5.2 Technology Specific'!C:C,$E105)","v":617.15065619855602},0.27762062806952581,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C105,'5.4 Capacity Factor'!$C:$C,$D105,'5.4 Capacity Factor'!$E:$E,$E105)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C105))*($G105-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C105,'5.2 Technology Specific'!B:B,$D105,'5.2 Technology Specific'!C:C,$E105)","v":261.13158978615007},0.11746810156821863]
["ga","gas","gas","Bavaria","sMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C106,'5.4 Capacity Factor'!$C:$C,$D106,'5.4 Capacity Factor'!$E:$E,$E106)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C106))*($G106-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C106,'5.2 Technology Specific'!B:B,$D106,'5.2 Technology Specific'!C:C,$E106)","v":390.33820785538438},0.16634911905194305,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C106,'5.4 Capacity Factor'!$C:$C,$D106,'5.4 Capacity Factor'!$E:$E,$E106)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C106))*($G106-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C106,'5.2 Technology Specific'!B:B,$D106,'5.2 Technology Specific'!C:C,$E106)","v":195.30785414600956},8.3233690239083558E-2]
["ga","gas","gas","Bavaria","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C107,'5.4 Capacity Factor'!$C:$C,$D107,'5.4 Capacity Factor'!$E:$E,$E107)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C107))*($G107-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C107,'5.2 Technology Specific'!B:B,$D107,'5.2 Technology Specific'!C:C,$E107)","v":184.32140455208076},7.4624050425943625E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C107,'5.4 Capacity Factor'!$C:$C,$D107,'5.4 Capacity Factor'!$E:$E,$E107)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C107))*($G107-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C107,'5.2 Technology Specific'!B:B,$D107,'5.2 Technology Specific'!C:C,$E107)","v":121.37029214186107},4.9137770097919461E-2]
["ga","gas","gas","Berlin","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C108,'5.4 Capacity Factor'!$C:$C,$D108,'5.4 Capacity Factor'!$E:$E,$E108)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C108))*($G108-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C108,'5.2 Technology Specific'!B:B,$D108,'5.2 Technology Specific'!C:C,$E108)","v":670.68834651083876},0.30170415947406148,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C108,'5.4 Capacity Factor'!$C:$C,$D108,'5.4 Capacity Factor'!$E:$E,$E108)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C108))*($G108-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C108,'5.2 Technology Specific'!B:B,$D108,'5.2 Technology Specific'!C:C,$E108)","v":275.27484289983931},0.12383033868638743]
["ga","gas","gas","Berlin","sMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C109,'5.4 Capacity Factor'!$C:$C,$D109,'5.4 Capacity Factor'!$E:$E,$E109)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C109))*($G109-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C109,'5.2 Technology Specific'!B:B,$D109,'5.2 Technology Specific'!C:C,$E109)","v":424.199965724908},0.1807798703281091,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C109,'5.4 Capacity Factor'!$C:$C,$D109,'5.4 Capacity Factor'!$E:$E,$E109)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C109))*($G109-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C109,'5.2 Technology Specific'!B:B,$D109,'5.2 Technology Specific'!C:C,$E109)","v":205.88600142623963},8.7741743629337149E-2]
["ga","gas","gas","Berlin","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C110,'5.4 Capacity Factor'!$C:$C,$D110,'5.4 Capacity Factor'!$E:$E,$E110)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C110))*($G110-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C110,'5.2 Technology Specific'!B:B,$D110,'5.2 Technology Specific'!C:C,$E110)","v":200.31124783543527},8.1097671188435333E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C110,'5.4 Capacity Factor'!$C:$C,$D110,'5.4 Capacity Factor'!$E:$E,$E110)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C110))*($G110-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C110,'5.2 Technology Specific'!B:B,$D110,'5.2 Technology Specific'!C:C,$E110)","v":127.94387737392935},5.1799140637218362E-2]
["ga","gas","gas","Brandenburg","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C111,'5.4 Capacity Factor'!$C:$C,$D111,'5.4 Capacity Factor'!$E:$E,$E111)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C111))*($G111-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C111,'5.2 Technology Specific'!B:B,$D111,'5.2 Technology Specific'!C:C,$E111)","v":653.65442929399717},0.29404157862977826,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C111,'5.4 Capacity Factor'!$C:$C,$D111,'5.4 Capacity Factor'!$E:$E,$E111)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C111))*($G111-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C111,'5.2 Technology Specific'!B:B,$D111,'5.2 Technology Specific'!C:C,$E111)","v":270.82130512908554},0.12182694787633175]
["ga","gas","gas","Brandenburg","sMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C112,'5.4 Capacity Factor'!$C:$C,$D112,'5.4 Capacity Factor'!$E:$E,$E112)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C112))*($G112-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C112,'5.2 Technology Specific'!B:B,$D112,'5.2 Technology Specific'!C:C,$E112)","v":413.42627756238619},0.17618848393879658,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C112,'5.4 Capacity Factor'!$C:$C,$D112,'5.4 Capacity Factor'!$E:$E,$E112)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C112))*($G112-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C112,'5.2 Technology Specific'!B:B,$D112,'5.2 Technology Specific'!C:C,$E112)","v":202.55507196620596},8.6322212642747045E-2]
["ga","gas","gas","Brandenburg","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C113,'5.4 Capacity Factor'!$C:$C,$D113,'5.4 Capacity Factor'!$E:$E,$E113)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C113))*($G113-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C113,'5.2 Technology Specific'!B:B,$D113,'5.2 Technology Specific'!C:C,$E113)","v":195.22381008438157},7.9037979791247603E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C113,'5.4 Capacity Factor'!$C:$C,$D113,'5.4 Capacity Factor'!$E:$E,$E113)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C113))*($G113-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C113,'5.2 Technology Specific'!B:B,$D113,'5.2 Technology Specific'!C:C,$E113)","v":125.87393562255473},5.0961107539495842E-2]
["ga","gas","gas","Bremen","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C114,'5.4 Capacity Factor'!$C:$C,$D114,'5.4 Capacity Factor'!$E:$E,$E114)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C114))*($G114-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C114,'5.2 Technology Specific'!B:B,$D114,'5.2 Technology Specific'!C:C,$E114)","v":671.146700740342},0.30191034671180472,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C114,'5.4 Capacity Factor'!$C:$C,$D114,'5.4 Capacity Factor'!$E:$E,$E114)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C114))*($G114-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C114,'5.2 Technology Specific'!B:B,$D114,'5.2 Technology Specific'!C:C,$E114)","v":275.39410440548039},0.12388398758681077]
["ga","gas","gas","Bremen","sMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C115,'5.4 Capacity Factor'!$C:$C,$D115,'5.4 Capacity Factor'!$E:$E,$E115)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C115))*($G115-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C115,'5.2 Technology Specific'!B:B,$D115,'5.2 Technology Specific'!C:C,$E115)","v":424.48986765843131},0.18090341685848341,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C115,'5.4 Capacity Factor'!$C:$C,$D115,'5.4 Capacity Factor'!$E:$E,$E115)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C115))*($G115-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C115,'5.2 Technology Specific'!B:B,$D115,'5.2 Technology Specific'!C:C,$E115)","v":205.9752005490576},8.7779757319010276E-2]
["ga","gas","gas","Bremen","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C116,'5.4 Capacity Factor'!$C:$C,$D116,'5.4 Capacity Factor'!$E:$E,$E116)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C116))*($G116-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C116,'5.2 Technology Specific'!B:B,$D116,'5.2 Technology Specific'!C:C,$E116)","v":200.44814227849531},8.1153094039876639E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C116,'5.4 Capacity Factor'!$C:$C,$D116,'5.4 Capacity Factor'!$E:$E,$E116)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C116))*($G116-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C116,'5.2 Technology Specific'!B:B,$D116,'5.2 Technology Specific'!C:C,$E116)","v":127.99930844526313},5.1821582366503291E-2]
["ga","gas","gas","Hamburg","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C117,'5.4 Capacity Factor'!$C:$C,$D117,'5.4 Capacity Factor'!$E:$E,$E117)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C117))*($G117-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C117,'5.2 Technology Specific'!B:B,$D117,'5.2 Technology Specific'!C:C,$E117)","v":651.72878592799668},0.29317534229779424,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C117,'5.4 Capacity Factor'!$C:$C,$D117,'5.4 Capacity Factor'!$E:$E,$E117)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C117))*($G117-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C117,'5.2 Technology Specific'!B:B,$D117,'5.2 Technology Specific'!C:C,$E117)","v":270.31518638441133},0.12159927412704061]
["ga","gas","gas","Hamburg","sMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C118,'5.4 Capacity Factor'!$C:$C,$D118,'5.4 Capacity Factor'!$E:$E,$E118)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C118))*($G118-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C118,'5.2 Technology Specific'!B:B,$D118,'5.2 Technology Specific'!C:C,$E118)","v":412.20833803189424},0.17566943875213903,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C118,'5.4 Capacity Factor'!$C:$C,$D118,'5.4 Capacity Factor'!$E:$E,$E118)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C118))*($G118-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C118,'5.2 Technology Specific'!B:B,$D118,'5.2 Technology Specific'!C:C,$E118)","v":202.17653114681929},8.6160891176995227E-2]
["ga","gas","gas","Hamburg","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C119,'5.4 Capacity Factor'!$C:$C,$D119,'5.4 Capacity Factor'!$E:$E,$E119)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C119))*($G119-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C119,'5.2 Technology Specific'!B:B,$D119,'5.2 Technology Specific'!C:C,$E119)","v":194.64868748453881},7.8805136633416525E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C119,'5.4 Capacity Factor'!$C:$C,$D119,'5.4 Capacity Factor'!$E:$E,$E119)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C119))*($G119-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C119,'5.2 Technology Specific'!B:B,$D119,'5.2 Technology Specific'!C:C,$E119)","v":125.63869874466529},5.0865869937111452E-2]
["ga","gas","gas","Hesse","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C120,'5.4 Capacity Factor'!$C:$C,$D120,'5.4 Capacity Factor'!$E:$E,$E120)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C120))*($G120-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C120,'5.2 Technology Specific'!B:B,$D120,'5.2 Technology Specific'!C:C,$E120)","v":647.1668633746367},0.29112319540019638,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C120,'5.4 Capacity Factor'!$C:$C,$D120,'5.4 Capacity Factor'!$E:$E,$E120)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C120))*($G120-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C120,'5.2 Technology Specific'!B:B,$D120,'5.2 Technology Specific'!C:C,$E120)","v":269.11398252435907},0.12105892151343185]
["ga","gas","gas","Hesse","sMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C121,'5.4 Capacity Factor'!$C:$C,$D121,'5.4 Capacity Factor'!$E:$E,$E121)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C121))*($G121-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C121,'5.2 Technology Specific'!B:B,$D121,'5.2 Technology Specific'!C:C,$E121)","v":409.32299284758852},0.17443980091523056,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C121,'5.4 Capacity Factor'!$C:$C,$D121,'5.4 Capacity Factor'!$E:$E,$E121)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C121))*($G121-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C121,'5.2 Technology Specific'!B:B,$D121,'5.2 Technology Specific'!C:C,$E121)","v":201.27811610446139},8.5778016665016568E-2]
["ga","gas","gas","Hesse","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C122,'5.4 Capacity Factor'!$C:$C,$D122,'5.4 Capacity Factor'!$E:$E,$E122)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C122))*($G122-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C122,'5.2 Technology Specific'!B:B,$D122,'5.2 Technology Specific'!C:C,$E122)","v":193.28620011772216},7.8253522314867277E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C122,'5.4 Capacity Factor'!$C:$C,$D122,'5.4 Capacity Factor'!$E:$E,$E122)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C122))*($G122-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C122,'5.2 Technology Specific'!B:B,$D122,'5.2 Technology Specific'!C:C,$E122)","v":125.08039607613},5.0639836468068827E-2]
["ga","gas","gas","Mecklenburg-Western Pomerania","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C123,'5.4 Capacity Factor'!$C:$C,$D123,'5.4 Capacity Factor'!$E:$E,$E123)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C123))*($G123-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C123,'5.2 Technology Specific'!B:B,$D123,'5.2 Technology Specific'!C:C,$E123)","v":641.72434726304425},0.28867492004635364,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C123,'5.4 Capacity Factor'!$C:$C,$D123,'5.4 Capacity Factor'!$E:$E,$E123)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C123))*($G123-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C123,'5.2 Technology Specific'!B:B,$D123,'5.2 Technology Specific'!C:C,$E123)","v":267.67684717650479},0.12041243687652035]
["ga","gas","gas","Mecklenburg-Western Pomerania","sMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C124,'5.4 Capacity Factor'!$C:$C,$D124,'5.4 Capacity Factor'!$E:$E,$E124)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C124))*($G124-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C124,'5.2 Technology Specific'!B:B,$D124,'5.2 Technology Specific'!C:C,$E124)","v":405.8806859102375},0.17297280456434583,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C124,'5.4 Capacity Factor'!$C:$C,$D124,'5.4 Capacity Factor'!$E:$E,$E124)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C124))*($G124-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C124,'5.2 Technology Specific'!B:B,$D124,'5.2 Technology Specific'!C:C,$E124)","v":200.20324109168843},8.5319940801912811E-2]
["ga","gas","gas","Mecklenburg-Western Pomerania","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C125,'5.4 Capacity Factor'!$C:$C,$D125,'5.4 Capacity Factor'!$E:$E,$E125)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C125))*($G125-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C125,'5.2 Technology Specific'!B:B,$D125,'5.2 Technology Specific'!C:C,$E125)","v":191.66071012770044},7.7595429201498159E-2,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C125,'5.4 Capacity Factor'!$C:$C,$D125,'5.4 Capacity Factor'!$E:$E,$E125)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C125))*($G125-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C125,'5.2 Technology Specific'!B:B,$D125,'5.2 Technology Specific'!C:C,$E125)","v":124.41243576861102},5.0369407193769644E-2]
["ga","gas","gas","Hamburg","SFH_medium","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C261,'5.4 Capacity Factor'!$C:$C,$D261,'5.4 Capacity Factor'!$E:$E,$E261)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C261))*($G261-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C261,'5.2 Technology Specific'!B:B,$D261,'5.2 Technology Specific'!C:C,$E261)","v":718.10456443203225},0.41532941841066062,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C261,'5.4 Capacity Factor'!$C:$C,$D261,'5.4 Capacity Factor'!$E:$E,$E261)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C261))*($G261-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C261,'5.2 Technology Specific'!B:B,$D261,'5.2 Technology Specific'!C:C,$E261)","v":89.290149543093676},5.1642654449446893E-2]
["ga","gas","gas","Schleswig-Holstein","sMFH_medium","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C337,'5.4 Capacity Factor'!$C:$C,$D337,'5.4 Capacity Factor'!$E:$E,$E337)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C337))*($G337-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C337,'5.2 Technology Specific'!B:B,$D337,'5.2 Technology Specific'!C:C,$E337)","v":529.302146744016},0.28572315613712068,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C337,'5.4 Capacity Factor'!$C:$C,$D337,'5.4 Capacity Factor'!$E:$E,$E337)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C337))*($G337-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C337,'5.2 Technology Specific'!B:B,$D337,'5.2 Technology Specific'!C:C,$E337)","v":58.990650323677045},3.1843805842740651E-2]
["ga","gas","gas","Northrhine-Westphalia","lMFH_low","high",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C563,'5.4 Capacity Factor'!$C:$C,$D563,'5.4 Capacity Factor'!$E:$E,$E563)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C563))*($G563-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C563,'5.2 Technology Specific'!B:B,$D563,'5.2 Technology Specific'!C:C,$E563)","v":232.19654720683326},0.15667783212336928,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C563,'5.4 Capacity Factor'!$C:$C,$D563,'5.4 Capacity Factor'!$E:$E,$E563)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C563))*($G563-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C563,'5.2 Technology Specific'!B:B,$D563,'5.2 Technology Specific'!C:C,$E563)","v":141.32787864370772},9.5362941055133418E-2]
["ga","gas","gas","Bavaria","lMFH_medium","high",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C779,'5.4 Capacity Factor'!$C:$C,$D779,'5.4 Capacity Factor'!$E:$E,$E779)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C779))*($G779-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C779,'5.2 Technology Specific'!B:B,$D779,'5.2 Technology Specific'!C:C,$E779)","v":199.86208973785199},0.10114478225599798,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C779,'5.4 Capacity Factor'!$C:$C,$D779,'5.4 Capacity Factor'!$E:$E,$E779)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C779))*($G779-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C779,'5.2 Technology Specific'!B:B,$D779,'5.2 Technology Specific'!C:C,$E779)","v":15.677798872747736},7.9341087412690969E-3]
["ga","gas","gas","Bremen","lMFH_medium","high",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C932,'5.4 Capacity Factor'!$C:$C,$D932,'5.4 Capacity Factor'!$E:$E,$E932)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C932))*($G932-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C932,'5.2 Technology Specific'!B:B,$D932,'5.2 Technology Specific'!C:C,$E932)","v":215.30020996444046},0.10895759613585043,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C932,'5.4 Capacity Factor'!$C:$C,$D932,'5.4 Capacity Factor'!$E:$E,$E932)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C932))*($G932-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C932,'5.2 Technology Specific'!B:B,$D932,'5.2 Technology Specific'!C:C,$E932)","v":17.632232255102601},8.923194461084312E-3]
["ga","gas","gas","Rhineland-Palatinate","SFH_low","high",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1140,'5.4 Capacity Factor'!$C:$C,$D1140,'5.4 Capacity Factor'!$E:$E,$E1140)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C1140))*($G1140-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C1140,'5.2 Technology Specific'!B:B,$D1140,'5.2 Technology Specific'!C:C,$E1140)","v":769.00813999577815},0.62267865586702686,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1140,'5.4 Capacity Factor'!$C:$C,$D1140,'5.4 Capacity Factor'!$E:$E,$E1140)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C1140))*($G1140-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C1140,'5.2 Technology Specific'!B:B,$D1140,'5.2 Technology Specific'!C:C,$E1140)","v":309.27904227603989},0.25042837431258291]
["ga","gas","gas","Bavaria","SFH_high","mid",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1401,'5.4 Capacity Factor'!$C:$C,$D1401,'5.4 Capacity Factor'!$E:$E,$E1401)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C1401))*($G1401-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C1401,'5.2 Technology Specific'!B:B,$D1401,'5.2 Technology Specific'!C:C,$E1401)","v":617.15065619855602},0.27762062806952581,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1401,'5.4 Capacity Factor'!$C:$C,$D1401,'5.4 Capacity Factor'!$E:$E,$E1401)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C1401))*($G1401-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C1401,'5.2 Technology Specific'!B:B,$D1401,'5.2 Technology Specific'!C:C,$E1401)","v":261.13158978615007},0.11746810156821863]
["ga","gas","gas","Saxony","sMFH_high","mid",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1483,'5.4 Capacity Factor'!$C:$C,$D1483,'5.4 Capacity Factor'!$E:$E,$E1483)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C1483))*($G1483-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C1483,'5.2 Technology Specific'!B:B,$D1483,'5.2 Technology Specific'!C:C,$E1483)","v":397.79092361443503},0.16952521781991692,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1483,'5.4 Capacity Factor'!$C:$C,$D1483,'5.4 Capacity Factor'!$E:$E,$E1483)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C1483))*($G1483-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C1483,'5.2 Technology Specific'!B:B,$D1483,'5.2 Technology Specific'!C:C,$E1483)","v":198.82121821048355},8.4730968766453682E-2]
["ga","gas","gas","Hesse","lMFH_medium","mid",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1658,'5.4 Capacity Factor'!$C:$C,$D1658,'5.4 Capacity Factor'!$E:$E,$E1658)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C1658))*($G1658-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C1658,'5.2 Technology Specific'!B:B,$D1658,'5.2 Technology Specific'!C:C,$E1658)","v":213.53298433049829},0.10806325117940196,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1658,'5.4 Capacity Factor'!$C:$C,$D1658,'5.4 Capacity Factor'!$E:$E,$E1658)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C1658))*($G1658-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C1658,'5.2 Technology Specific'!B:B,$D1658,'5.2 Technology Specific'!C:C,$E1658)","v":16.756163925351554},8.4798400431941069E-3]
["ga","gas","gas","Mecklenburg-Western Pomerania","sMFH_low","mid",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1852,'5.4 Capacity Factor'!$C:$C,$D1852,'5.4 Capacity Factor'!$E:$E,$E1852)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C1852))*($G1852-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C1852,'5.2 Technology Specific'!B:B,$D1852,'5.2 Technology Specific'!C:C,$E1852)","v":534.78175045648516},0.39365605480786542,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1852,'5.4 Capacity Factor'!$C:$C,$D1852,'5.4 Capacity Factor'!$E:$E,$E1852)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C1852))*($G1852-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C1852,'5.2 Technology Specific'!B:B,$D1852,'5.2 Technology Specific'!C:C,$E1852)","v":239.85508567478712},0.17655876751916608]
["ga","gas","gas","Thuringia","SFH_low","mid",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2019,'5.4 Capacity Factor'!$C:$C,$D2019,'5.4 Capacity Factor'!$E:$E,$E2019)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C2019))*($G2019-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C2019,'5.2 Technology Specific'!B:B,$D2019,'5.2 Technology Specific'!C:C,$E2019)","v":751.52086487781139},0.60851891892940191,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2019,'5.4 Capacity Factor'!$C:$C,$D2019,'5.4 Capacity Factor'!$E:$E,$E2019)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C2019))*($G2019-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C2019,'5.2 Technology Specific'!B:B,$D2019,'5.2 Technology Specific'!C:C,$E2019)","v":299.36040855621792},0.2423970919483546]
["ga","gas","gas","Hesse","SFH_low","mid",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2280,'5.4 Capacity Factor'!$C:$C,$D2280,'5.4 Capacity Factor'!$E:$E,$E2280)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C2280))*($G2280-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C2280,'5.2 Technology Specific'!B:B,$D2280,'5.2 Technology Specific'!C:C,$E2280)","v":762.31653900112553},0.61726035546649838,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2280,'5.4 Capacity Factor'!$C:$C,$D2280,'5.4 Capacity Factor'!$E:$E,$E2280)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C2280))*($G2280-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C2280,'5.2 Technology Specific'!B:B,$D2280,'5.2 Technology Specific'!C:C,$E2280)","v":305.71151158158733},0.24753968549116384]
["ga","gas","gas","Thuringia","SFH_medium","mid",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2403,'5.4 Capacity Factor'!$C:$C,$D2403,'5.4 Capacity Factor'!$E:$E,$E2403)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C2403))*($G2403-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C2403,'5.2 Technology Specific'!B:B,$D2403,'5.2 Technology Specific'!C:C,$E2403)","v":652.26307737679724},0.37724874342209208,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2403,'5.4 Capacity Factor'!$C:$C,$D2403,'5.4 Capacity Factor'!$E:$E,$E2403)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C2403))*($G2403-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C2403,'5.2 Technology Specific'!B:B,$D2403,'5.2 Technology Specific'!C:C,$E2403)","v":84.408895470470711},4.8819488415541186E-2]
["ga","gas","gas","Schleswig-Holstein","sMFH_high","low",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2641,'5.4 Capacity Factor'!$C:$C,$D2641,'5.4 Capacity Factor'!$E:$E,$E2641)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C2641))*($G2641-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C2641,'5.2 Technology Specific'!B:B,$D2641,'5.2 Technology Specific'!C:C,$E2641)","v":415.39843681341921},0.17702895240290611,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2641,'5.4 Capacity Factor'!$C:$C,$D2641,'5.4 Capacity Factor'!$E:$E,$E2641)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C2641))*($G2641-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C2641,'5.2 Technology Specific'!B:B,$D2641,'5.2 Technology Specific'!C:C,$E2641)","v":200.84082141973707},8.5591656262406599E-2]
["ga","gas","gas","Rhineland-Palatinate","SFH_high","low",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2772,'5.4 Capacity Factor'!$C:$C,$D2772,'5.4 Capacity Factor'!$E:$E,$E2772)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C2772))*($G2772-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C2772,'5.2 Technology Specific'!B:B,$D2772,'5.2 Technology Specific'!C:C,$E2772)","v":653.07756500875462},0.2937820805257555,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2772,'5.4 Capacity Factor'!$C:$C,$D2772,'5.4 Capacity Factor'!$E:$E,$E2772)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C2772))*($G2772-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C2772,'5.2 Technology Specific'!B:B,$D2772,'5.2 Technology Specific'!C:C,$E2772)","v":272.25443473695356},0.12247163056093274]
["ga","gas","gas","Bavaria","lMFH_low","low",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3083,'5.4 Capacity Factor'!$C:$C,$D3083,'5.4 Capacity Factor'!$E:$E,$E3083)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C3083))*($G3083-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C3083,'5.2 Technology Specific'!B:B,$D3083,'5.2 Technology Specific'!C:C,$E3083)","v":212.96391311775849},0.14370034623330533,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3083,'5.4 Capacity Factor'!$C:$C,$D3083,'5.4 Capacity Factor'!$E:$E,$E3083)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C3083))*($G3083-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C3083,'5.2 Technology Specific'!B:B,$D3083,'5.2 Technology Specific'!C:C,$E3083)","v":133.01023222463348},8.975049407870006E-2]
["ga","gas","gas","Hamburg","SFH_low","low",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3141,'5.4 Capacity Factor'!$C:$C,$D3141,'5.4 Capacity Factor'!$E:$E,$E3141)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C3141))*($G3141-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C3141,'5.2 Technology Specific'!B:B,$D3141,'5.2 Technology Specific'!C:C,$E3141)","v":789.60097782915773},0.63935301848514792,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3141,'5.4 Capacity Factor'!$C:$C,$D3141,'5.4 Capacity Factor'!$E:$E,$E3141)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C3141))*($G3141-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C3141,'5.2 Technology Specific'!B:B,$D3141,'5.2 Technology Specific'!C:C,$E3141)","v":307.07607036195839},0.24864459138620112]
["ga","gas","gas","Mecklenburg-Western Pomerania","sMFH_high","low",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3340,'5.4 Capacity Factor'!$C:$C,$D3340,'5.4 Capacity Factor'!$E:$E,$E3340)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C3340))*($G3340-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C3340,'5.2 Technology Specific'!B:B,$D3340,'5.2 Technology Specific'!C:C,$E3340)","v":394.72103364997633},0.16821693315575381,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3340,'5.4 Capacity Factor'!$C:$C,$D3340,'5.4 Capacity Factor'!$E:$E,$E3340)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C3340))*($G3340-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C3340,'5.2 Technology Specific'!B:B,$D3340,'5.2 Technology Specific'!C:C,$E3340)","v":200.20324109168843},8.5319940801912811E-2]
["ga","gas","gas","Brandenburg","sMFH_medium","low",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3520,'5.4 Capacity Factor'!$C:$C,$D3520,'5.4 Capacity Factor'!$E:$E,$E3520)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C3520))*($G3520-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C3520,'5.2 Technology Specific'!B:B,$D3520,'5.2 Technology Specific'!C:C,$E3520)","v":516.77921208905923},0.27896313742999151,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3520,'5.4 Capacity Factor'!$C:$C,$D3520,'5.4 Capacity Factor'!$E:$E,$E3520)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C3520))*($G3520-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C3520,'5.2 Technology Specific'!B:B,$D3520,'5.2 Technology Specific'!C:C,$E3520)","v":60.108746817159961},3.2447366702920359E-2]
["ga","gas","gas","Saxony","lMFH_medium","low",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3692,'5.4 Capacity Factor'!$C:$C,$D3692,'5.4 Capacity Factor'!$E:$E,$E3692)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C3692))*($G3692-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C3692,'5.2 Technology Specific'!B:B,$D3692,'5.2 Technology Specific'!C:C,$E3692)","v":201.68755289337011},0.10206859964239379,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3692,'5.4 Capacity Factor'!$C:$C,$D3692,'5.4 Capacity Factor'!$E:$E,$E3692)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C3692))*($G3692-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C3692,'5.2 Technology Specific'!B:B,$D3692,'5.2 Technology Specific'!C:C,$E3692)","v":16.307637613760352},8.2528530434009886E-3]
["hp","electricity","hp_btw","Hesse","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3962,'5.4 Capacity Factor'!$C:$C,$D3962,'5.4 Capacity Factor'!$E:$E,$E3962)","v":1496.1180035130003},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C3962))*($G3962-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C3962,'5.2 Technology Specific'!B:B,$D3962,'5.2 Technology Specific'!C:C,$E3962)","v":462.29722277750051},0.30899783418954324,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3962,'5.4 Capacity Factor'!$C:$C,$D3962,'5.4 Capacity Factor'!$E:$E,$E3962)","v":1496.1180035130003},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C3962))*($G3962-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C3962,'5.2 Technology Specific'!B:B,$D3962,'5.2 Technology Specific'!C:C,$E3962)","v":518.36418355216779},0.34647279314533264]
["hp","electricity","hp_btw","Mecklenburg-Western Pomerania","lMFH_high","high",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4061,'5.4 Capacity Factor'!$C:$C,$D4061,'5.4 Capacity Factor'!$E:$E,$E4061)","v":1490.4905058834074},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C4061))*($G4061-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C4061,'5.2 Technology Specific'!B:B,$D4061,'5.2 Technology Specific'!C:C,$E4061)","v":390.32496664353636},0.26187685537264954,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4061,'5.4 Capacity Factor'!$C:$C,$D4061,'5.4 Capacity Factor'!$E:$E,$E4061)","v":1490.4905058834074},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C4061))*($G4061-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C4061,'5.2 Technology Specific'!B:B,$D4061,'5.2 Technology Specific'!C:C,$E4061)","v":508.66612904493013},0.34127431676825465]
["hp","electricity","hp_btw","Saxony","sMFH_medium","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4219,'5.4 Capacity Factor'!$C:$C,$D4219,'5.4 Capacity Factor'!$E:$E,$E4219)","v":2374.6689436552247},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C4219))*($G4219-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C4219,'5.2 Technology Specific'!B:B,$D4219,'5.2 Technology Specific'!C:C,$E4219)","v":1405.9878740730367},0.59207742528895868,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4219,'5.4 Capacity Factor'!$C:$C,$D4219,'5.4 Capacity Factor'!$E:$E,$E4219)","v":2374.6689436552247},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C4219))*($G4219-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C4219,'5.2 Technology Specific'!B:B,$D4219,'5.2 Technology Specific'!C:C,$E4219)","v":404.93236600345165},0.17052160768993629]
["hp","electricity","hp_btw","Lower Saxony","sMFH_low","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4399,'5.4 Capacity Factor'!$C:$C,$D4399,'5.4 Capacity Factor'!$E:$E,$E4399)","v":1865.7492905730144},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C4399))*($G4399-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C4399,'5.2 Technology Specific'!B:B,$D4399,'5.2 Technology Specific'!C:C,$E4399)","v":1571.8099553692425},0.84245507331078961,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4399,'5.4 Capacity Factor'!$C:$C,$D4399,'5.4 Capacity Factor'!$E:$E,$E4399)","v":1865.7492905730144},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C4399))*($G4399-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C4399,'5.2 Technology Specific'!B:B,$D4399,'5.2 Technology Specific'!C:C,$E4399)","v":406.4627111534769},0.21785494611049425]
["hp","electricity","hp_btw","Thuringia","sMFH_low","high",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4612,'5.4 Capacity Factor'!$C:$C,$D4612,'5.4 Capacity Factor'!$E:$E,$E4612)","v":1868.0805559354139},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C4612))*($G4612-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C4612,'5.2 Technology Specific'!B:B,$D4612,'5.2 Technology Specific'!C:C,$E4612)","v":1251.3507129256329},0.6698590748400769,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4612,'5.4 Capacity Factor'!$C:$C,$D4612,'5.4 Capacity Factor'!$E:$E,$E4612)","v":1868.0805559354139},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C4612))*($G4612-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C4612,'5.2 Technology Specific'!B:B,$D4612,'5.2 Technology Specific'!C:C,$E4612)","v":398.18082592812937},0.21314970848714077]
["hp","electricity","hp_btw","Saarland","lMFH_medium","high",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4841,'5.4 Capacity Factor'!$C:$C,$D4841,'5.4 Capacity Factor'!$E:$E,$E4841)","v":2506.6677287893208},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C4841))*($G4841-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C4841,'5.2 Technology Specific'!B:B,$D4841,'5.2 Technology Specific'!C:C,$E4841)","v":414.19349790426037},0.16523669776700281,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4841,'5.4 Capacity Factor'!$C:$C,$D4841,'5.4 Capacity Factor'!$E:$E,$E4841)","v":2506.6677287893208},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C4841))*($G4841-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C4841,'5.2 Technology Specific'!B:B,$D4841,'5.2 Technology Specific'!C:C,$E4841)","v":378.97996086830665},0.15118875011461838]
["hp","electricity","hp_btw","Northrhine-Westphalia","SFH_medium","high",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4977,'5.4 Capacity Factor'!$C:$C,$D4977,'5.4 Capacity Factor'!$E:$E,$E4977)","v":2246.6603083764062},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C4977))*($G4977-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C4977,'5.2 Technology Specific'!B:B,$D4977,'5.2 Technology Specific'!C:C,$E4977)","v":1219.2173919696977},0.54267990021633017,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4977,'5.4 Capacity Factor'!$C:$C,$D4977,'5.4 Capacity Factor'!$E:$E,$E4977)","v":2246.6603083764062},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C4977))*($G4977-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C4977,'5.2 Technology Specific'!B:B,$D4977,'5.2 Technology Specific'!C:C,$E4977)","v":390.92069914823992},0.17400080363316986]
["hp","electricity","hp_btw","Thuringia","SFH_high","mid",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5283,'5.4 Capacity Factor'!$C:$C,$D5283,'5.4 Capacity Factor'!$E:$E,$E5283)","v":1245.3870372902759},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C5283))*($G5283-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C5283,'5.2 Technology Specific'!B:B,$D5283,'5.2 Technology Specific'!C:C,$E5283)","v":1403.1505172255804},1.1266782736703023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5283,'5.4 Capacity Factor'!$C:$C,$D5283,'5.4 Capacity Factor'!$E:$E,$E5283)","v":1245.3870372902759},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C5283))*($G5283-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C5283,'5.2 Technology Specific'!B:B,$D5283,'5.2 Technology Specific'!C:C,$E5283)","v":538.20713123689995},0.43216053734422655]
["hp","electricity","hp_btw","Bremen","SFH_high","mid",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5346,'5.4 Capacity Factor'!$C:$C,$D5346,'5.4 Capacity Factor'!$E:$E,$E5346)","v":1243.8668956766739},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C5346))*($G5346-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C5346,'5.2 Technology Specific'!B:B,$D5346,'5.2 Technology Specific'!C:C,$E5346)","v":1281.7157041355979},1.0304283429283918,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5346,'5.4 Capacity Factor'!$C:$C,$D5346,'5.4 Capacity Factor'!$E:$E,$E5346)","v":1243.8668956766739},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C5346))*($G5346-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C5346,'5.2 Technology Specific'!B:B,$D5346,'5.2 Technology Specific'!C:C,$E5346)","v":529.54616693093305},0.42572574989452994]
["hp","electricity","hp_btw","Bremen","lMFH_medium","mid",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5540,'5.4 Capacity Factor'!$C:$C,$D5540,'5.4 Capacity Factor'!$E:$E,$E5540)","v":2487.7337913533479},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C5540))*($G5540-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C5540,'5.2 Technology Specific'!B:B,$D5540,'5.2 Technology Specific'!C:C,$E5540)","v":555.08068632551556},0.22312704367919811,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5540,'5.4 Capacity Factor'!$C:$C,$D5540,'5.4 Capacity Factor'!$E:$E,$E5540)","v":2487.7337913533479},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C5540))*($G5540-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C5540,'5.2 Technology Specific'!B:B,$D5540,'5.2 Technology Specific'!C:C,$E5540)","v":389.84830454280694},0.15670820804774543]
["hp","electricity","hp_btw","Baden-Württemberg","lMFH_low","mid",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5720,'5.4 Capacity Factor'!$C:$C,$D5720,'5.4 Capacity Factor'!$E:$E,$E5720)","v":1998.3214750052073},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C5720))*($G5720-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C5720,'5.2 Technology Specific'!B:B,$D5720,'5.2 Technology Specific'!C:C,$E5720)","v":578.81581178840065},0.28965099911509101,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5720,'5.4 Capacity Factor'!$C:$C,$D5720,'5.4 Capacity Factor'!$E:$E,$E5720)","v":1998.3214750052073},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C5720))*($G5720-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C5720,'5.2 Technology Specific'!B:B,$D5720,'5.2 Technology Specific'!C:C,$E5720)","v":390.40098708125885},0.19536445560154006]
["hp","electricity","hp_btw","Saarland","lMFH_low","mid",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5897,'5.4 Capacity Factor'!$C:$C,$D5897,'5.4 Capacity Factor'!$E:$E,$E5897)","v":2005.3341830314566},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C5897))*($G5897-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C5897,'5.2 Technology Specific'!B:B,$D5897,'5.2 Technology Specific'!C:C,$E5897)","v":550.59631443810247},0.27456586493018731,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5897,'5.4 Capacity Factor'!$C:$C,$D5897,'5.4 Capacity Factor'!$E:$E,$E5897)","v":2005.3341830314566},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C5897))*($G5897-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C5897,'5.2 Technology Specific'!B:B,$D5897,'5.2 Technology Specific'!C:C,$E5897)","v":387.27259467621298},0.19312122535645124]
["hp","electricity","hp_btw","Bremen","SFH_low","mid",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6162,'5.4 Capacity Factor'!$C:$C,$D6162,'5.4 Capacity Factor'!$E:$E,$E6162)","v":1741.4136539473434},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C6162))*($G6162-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C6162,'5.2 Technology Specific'!B:B,$D6162,'5.2 Technology Specific'!C:C,$E6162)","v":1606.7457352043916},0.92266747280998185,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6162,'5.4 Capacity Factor'!$C:$C,$D6162,'5.4 Capacity Factor'!$E:$E,$E6162)","v":1741.4136539473434},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C6162))*($G6162-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C6162,'5.2 Technology Specific'!B:B,$D6162,'5.2 Technology Specific'!C:C,$E6162)","v":396.76755595816115},0.22784222178273936]
["hp","electricity","hp_btw","Hesse","lMFH_medium","mid",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6266,'5.4 Capacity Factor'!$C:$C,$D6266,'5.4 Capacity Factor'!$E:$E,$E6266)","v":2493.5300058550006},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C6266))*($G6266-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C6266,'5.2 Technology Specific'!B:B,$D6266,'5.2 Technology Specific'!C:C,$E6266)","v":352.23868914940834},0.14126105894949118,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6266,'5.4 Capacity Factor'!$C:$C,$D6266,'5.4 Capacity Factor'!$E:$E,$E6266)","v":2493.5300058550006},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C6266))*($G6266-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C6266,'5.2 Technology Specific'!B:B,$D6266,'5.2 Technology Specific'!C:C,$E6266)","v":374.83796025892411},0.15032422284022076]
["hp","electricity","hp_btw","Saxony","sMFH_high","low",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6523,'5.4 Capacity Factor'!$C:$C,$D6523,'5.4 Capacity Factor'!$E:$E,$E6523)","v":1374.8083358003935},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C6523))*($G6523-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C6523,'5.2 Technology Specific'!B:B,$D6523,'5.2 Technology Specific'!C:C,$E6523)","v":999.17003566829283},0.72677042293796579,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6523,'5.4 Capacity Factor'!$C:$C,$D6523,'5.4 Capacity Factor'!$E:$E,$E6523)","v":1374.8083358003935},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C6523))*($G6523-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C6523,'5.2 Technology Specific'!B:B,$D6523,'5.2 Technology Specific'!C:C,$E6523)","v":535.65807873605604},0.38962382230844106]
["hp","electricity","hp_btw","Brandenburg","sMFH_medium","low",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6784,'5.4 Capacity Factor'!$C:$C,$D6784,'5.4 Capacity Factor'!$E:$E,$E6784)","v":2378.6709179592131},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C6784))*($G6784-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C6784,'5.2 Technology Specific'!B:B,$D6784,'5.2 Technology Specific'!C:C,$E6784)","v":1448.9751844487162},0.60915327694503796,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6784,'5.4 Capacity Factor'!$C:$C,$D6784,'5.4 Capacity Factor'!$E:$E,$E6784)","v":2378.6709179592131},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C6784))*($G6784-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C6784,'5.2 Technology Specific'!B:B,$D6784,'5.2 Technology Specific'!C:C,$E6784)","v":405.34519220100378},0.17040826839080825]
["hp","electricity","hp_btw","Schleswig-Holstein","sMFH_medium","low",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6817,'5.4 Capacity Factor'!$C:$C,$D6817,'5.4 Capacity Factor'!$E:$E,$E6817)","v":2352.8660792211294},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C6817))*($G6817-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C6817,'5.2 Technology Specific'!B:B,$D6817,'5.2 Technology Specific'!C:C,$E6817)","v":1419.5745738768662},0.60333845024736332,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6817,'5.4 Capacity Factor'!$C:$C,$D6817,'5.4 Capacity Factor'!$E:$E,$E6817)","v":2352.8660792211294},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C6817))*($G6817-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C6817,'5.2 Technology Specific'!B:B,$D6817,'5.2 Technology Specific'!C:C,$E6817)","v":405.06414810705235},0.17215775758947613]
["hp","electricity","hp_btw","Northrhine-Westphalia","SFH_low","low",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7041,'5.4 Capacity Factor'!$C:$C,$D7041,'5.4 Capacity Factor'!$E:$E,$E7041)","v":1747.4024620705377},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C7041))*($G7041-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C7041,'5.2 Technology Specific'!B:B,$D7041,'5.2 Technology Specific'!C:C,$E7041)","v":2194.0788383604126},1.2556230668008777,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7041,'5.4 Capacity Factor'!$C:$C,$D7041,'5.4 Capacity Factor'!$E:$E,$E7041)","v":1747.4024620705377},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C7041))*($G7041-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C7041,'5.2 Technology Specific'!B:B,$D7041,'5.2 Technology Specific'!C:C,$E7041)","v":408.4053126956278},0.23372137876680046]
["hp","electricity","hp_btw","Northrhine-Westphalia","sMFH_low","low",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7186,'5.4 Capacity Factor'!$C:$C,$D7186,'5.4 Capacity Factor'!$E:$E,$E7186)","v":1872.2169236470047},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C7186))*($G7186-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C7186,'5.2 Technology Specific'!B:B,$D7186,'5.2 Technology Specific'!C:C,$E7186)","v":1358.005952518364},0.72534647848018696,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7186,'5.4 Capacity Factor'!$C:$C,$D7186,'5.4 Capacity Factor'!$E:$E,$E7186)","v":1872.2169236470047},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C7186))*($G7186-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C7186,'5.2 Technology Specific'!B:B,$D7186,'5.2 Technology Specific'!C:C,$E7186)","v":399.28430240660919},0.21326818349062837]
["hp","electricity","hp_btw","Bavaria","sMFH_medium","low",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7402,'5.4 Capacity Factor'!$C:$C,$D7402,'5.4 Capacity Factor'!$E:$E,$E7402)","v":2363.0129260692047},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C7402))*($G7402-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C7402,'5.2 Technology Specific'!B:B,$D7402,'5.2 Technology Specific'!C:C,$E7402)","v":932.15768679453822},0.39447845439641849,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7402,'5.4 Capacity Factor'!$C:$C,$D7402,'5.4 Capacity Factor'!$E:$E,$E7402)","v":2363.0129260692047},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C7402))*($G7402-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C7402,'5.2 Technology Specific'!B:B,$D7402,'5.2 Technology Specific'!C:C,$E7402)","v":389.52532751282553},0.1648426562612115]
["hp","electricity","hp_btw","Bremen","sMFH_medium","low",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7555,'5.4 Capacity Factor'!$C:$C,$D7555,'5.4 Capacity Factor'!$E:$E,$E7555)","v":2363.34710178568},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C7555))*($G7555-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C7555,'5.2 Technology Specific'!B:B,$D7555,'5.2 Technology Specific'!C:C,$E7555)","v":895.77306196188567},0.37902729619574893,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7555,'5.4 Capacity Factor'!$C:$C,$D7555,'5.4 Capacity Factor'!$E:$E,$E7555)","v":2363.34710178568},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C7555))*($G7555-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C7555,'5.2 Technology Specific'!B:B,$D7555,'5.2 Technology Specific'!C:C,$E7555)","v":386.86441675759363},0.16369343989517643]
["hp","electricity","hp_atw","Bremen","lMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7844,'5.4 Capacity Factor'!$C:$C,$D7844,'5.4 Capacity Factor'!$E:$E,$E7844)","v":1722.2772401677023},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C7844))*($G7844-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C7844,'5.2 Technology Specific'!B:B,$D7844,'5.2 Technology Specific'!C:C,$E7844)","v":535.29745626917588},0.31080794879287416,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7844,'5.4 Capacity Factor'!$C:$C,$D7844,'5.4 Capacity Factor'!$E:$E,$E7844)","v":1722.2772401677023},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C7844))*($G7844-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C7844,'5.2 Technology Specific'!B:B,$D7844,'5.2 Technology Specific'!C:C,$E7844)","v":552.08859808054092},0.32055733258530589]
["hp","electricity","hp_atw","Schleswig-Holstein","SFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7920,'5.4 Capacity Factor'!$C:$C,$D7920,'5.4 Capacity Factor'!$E:$E,$E7920)","v":1543.1753232138583},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C7920))*($G7920-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C7920,'5.2 Technology Specific'!B:B,$D7920,'5.2 Technology Specific'!C:C,$E7920)","v":1036.2796216476402},0.6715242306295155,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7920,'5.4 Capacity Factor'!$C:$C,$D7920,'5.4 Capacity Factor'!$E:$E,$E7920)","v":1543.1753232138583},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C7920))*($G7920-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C7920,'5.2 Technology Specific'!B:B,$D7920,'5.2 Technology Specific'!C:C,$E7920)","v":563.2033635522688},0.36496395132817855]
["hp","electricity","hp_atw","Saxony","SFH_medium","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8106,'5.4 Capacity Factor'!$C:$C,$D8106,'5.4 Capacity Factor'!$E:$E,$E8106)","v":1211.3695825933535},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C8106))*($G8106-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C8106,'5.2 Technology Specific'!B:B,$D8106,'5.2 Technology Specific'!C:C,$E8106)","v":816.17144431125359},0.67375923585926412,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8106,'5.4 Capacity Factor'!$C:$C,$D8106,'5.4 Capacity Factor'!$E:$E,$E8106)","v":1211.3695825933535},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C8106))*($G8106-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C8106,'5.2 Technology Specific'!B:B,$D8106,'5.2 Technology Specific'!C:C,$E8106)","v":410.79721439791234},0.33911798702957319]
["hp","electricity","hp_atw","Bremen","SFH_low","high",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8466,'5.4 Capacity Factor'!$C:$C,$D8466,'5.4 Capacity Factor'!$E:$E,$E8466)","v":861.13862008385115},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C8466))*($G8466-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C8466,'5.2 Technology Specific'!B:B,$D8466,'5.2 Technology Specific'!C:C,$E8466)","v":762.34973365501287},0.88528108701103314,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8466,'5.4 Capacity Factor'!$C:$C,$D8466,'5.4 Capacity Factor'!$E:$E,$E8466)","v":861.13862008385115},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C8466))*($G8466-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C8466,'5.2 Technology Specific'!B:B,$D8466,'5.2 Technology Specific'!C:C,$E8466)","v":413.06114862407429},0.47966859108450338]
["hp","electricity","hp_atw","Mecklenburg-Western Pomerania","SFH_low","high",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8475,'5.4 Capacity Factor'!$C:$C,$D8475,'5.4 Capacity Factor'!$E:$E,$E8475)","v":859.89836877888888},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C8475))*($G8475-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C8475,'5.2 Technology Specific'!B:B,$D8475,'5.2 Technology Specific'!C:C,$E8475)","v":740.61682837254136},0.86128414154833788,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8475,'5.4 Capacity Factor'!$C:$C,$D8475,'5.4 Capacity Factor'!$E:$E,$E8475)","v":859.89836877888888},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C8475))*($G8475-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C8475,'5.2 Technology Specific'!B:B,$D8475,'5.2 Technology Specific'!C:C,$E8475)","v":412.42916732597996},0.47962547935944566]
["hp","electricity","hp_atw","Northrhine-Westphalia","lMFH_medium","high",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8723,'5.4 Capacity Factor'!$C:$C,$D8723,'5.4 Capacity Factor'!$E:$E,$E8723)","v":1382.5601897700958},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C8723))*($G8723-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C8723,'5.2 Technology Specific'!B:B,$D8723,'5.2 Technology Specific'!C:C,$E8723)","v":274.81597664421554},0.19877324595171103,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8723,'5.4 Capacity Factor'!$C:$C,$D8723,'5.4 Capacity Factor'!$E:$E,$E8723)","v":1382.5601897700958},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C8723))*($G8723-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C8723,'5.2 Technology Specific'!B:B,$D8723,'5.2 Technology Specific'!C:C,$E8723)","v":395.67226154133363},0.28618809110012744]
["hp","electricity","hp_atw","Hamburg","lMFH_low","high",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8903,'5.4 Capacity Factor'!$C:$C,$D8903,'5.4 Capacity Factor'!$E:$E,$E8903)","v":1032.4802487383622},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C8903))*($G8903-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C8903,'5.2 Technology Specific'!B:B,$D8903,'5.2 Technology Specific'!C:C,$E8903)","v":241.56398542524258},0.23396475208162223,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8903,'5.4 Capacity Factor'!$C:$C,$D8903,'5.4 Capacity Factor'!$E:$E,$E8903)","v":1032.4802487383622},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C8903))*($G8903-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C8903,'5.2 Technology Specific'!B:B,$D8903,'5.2 Technology Specific'!C:C,$E8903)","v":395.54281064446729},0.38309963907571143]
["hp","electricity","hp_atw","Schleswig-Holstein","lMFH_medium","high",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9026,'5.4 Capacity Factor'!$C:$C,$D9026,'5.4 Capacity Factor'!$E:$E,$E9026)","v":1371.7113984123189},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C9026))*($G9026-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C9026,'5.2 Technology Specific'!B:B,$D9026,'5.2 Technology Specific'!C:C,$E9026)","v":203.84811918068343},0.1486086063122509,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9026,'5.4 Capacity Factor'!$C:$C,$D9026,'5.4 Capacity Factor'!$E:$E,$E9026)","v":1371.7113984123189},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C9026))*($G9026-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C9026,'5.2 Technology Specific'!B:B,$D9026,'5.2 Technology Specific'!C:C,$E9026)","v":394.92015819915628},0.28790324164124814]
["hp","electricity","hp_atw","Northrhine-Westphalia","SFH_medium","mid",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9345,'5.4 Capacity Factor'!$C:$C,$D9345,'5.4 Capacity Factor'!$E:$E,$E9345)","v":1209.7401660488335},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C9345))*($G9345-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C9345,'5.2 Technology Specific'!B:B,$D9345,'5.2 Technology Specific'!C:C,$E9345)","v":918.5219942681066},0.75927213136033767,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9345,'5.4 Capacity Factor'!$C:$C,$D9345,'5.4 Capacity Factor'!$E:$E,$E9345)","v":1209.7401660488335},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C9345))*($G9345-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C9345,'5.2 Technology Specific'!B:B,$D9345,'5.2 Technology Specific'!C:C,$E9345)","v":411.71350008486735},0.34033217350265921]
["hp","electricity","hp_atw","Mecklenburg-Western Pomerania","lMFH_low","mid",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9581,'5.4 Capacity Factor'!$C:$C,$D9581,'5.4 Capacity Factor'!$E:$E,$E9581)","v":1031.8780425346667},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C9581))*($G9581-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C9581,'5.2 Technology Specific'!B:B,$D9581,'5.2 Technology Specific'!C:C,$E9581)","v":395.37676280637601},0.38316229874916929,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9581,'5.4 Capacity Factor'!$C:$C,$D9581,'5.4 Capacity Factor'!$E:$E,$E9581)","v":1031.8780425346667},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C9581))*($G9581-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C9581,'5.2 Technology Specific'!B:B,$D9581,'5.2 Technology Specific'!C:C,$E9581)","v":395.33310402459074},0.38311998872803732]
["hp","electricity","hp_atw","Schleswig-Holstein","lMFH_low","mid",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9602,'5.4 Capacity Factor'!$C:$C,$D9602,'5.4 Capacity Factor'!$E:$E,$E9602)","v":1028.7835488092389},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C9602))*($G9602-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C9602,'5.2 Technology Specific'!B:B,$D9602,'5.2 Technology Specific'!C:C,$E9602)","v":396.1249264241103},0.38504204979036005,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9602,'5.4 Capacity Factor'!$C:$C,$D9602,'5.4 Capacity Factor'!$E:$E,$E9602)","v":1028.7835488092389},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C9602))*($G9602-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C9602,'5.2 Technology Specific'!B:B,$D9602,'5.2 Technology Specific'!C:C,$E9602)","v":395.3726728690761},0.38431084296273837]
["hp","electricity","hp_atw","Bavaria","sMFH_high","mid",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9946,'5.4 Capacity Factor'!$C:$C,$D9946,'5.4 Capacity Factor'!$E:$E,$E9946)","v":1635.9320257402187},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C9946))*($G9946-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C9946,'5.2 Technology Specific'!B:B,$D9946,'5.2 Technology Specific'!C:C,$E9946)","v":516.75427055841283},0.31587759297309087,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9946,'5.4 Capacity Factor'!$C:$C,$D9946,'5.4 Capacity Factor'!$E:$E,$E9946)","v":1635.9320257402187},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C9946))*($G9946-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C9946,'5.2 Technology Specific'!B:B,$D9946,'5.2 Technology Specific'!C:C,$E9946)","v":558.40984326308319},0.34134049243911374]
["hp","electricity","hp_atw","Berlin","SFH_low","mid",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10044,'5.4 Capacity Factor'!$C:$C,$D10044,'5.4 Capacity Factor'!$E:$E,$E10044)","v":872.60413274908456},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C10044))*($G10044-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C10044,'5.2 Technology Specific'!B:B,$D10044,'5.2 Technology Specific'!C:C,$E10044)","v":622.46738190231099},0.71334452650512503,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10044,'5.4 Capacity Factor'!$C:$C,$D10044,'5.4 Capacity Factor'!$E:$E,$E10044)","v":872.60413274908456},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C10044))*($G10044-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C10044,'5.2 Technology Specific'!B:B,$D10044,'5.2 Technology Specific'!C:C,$E10044)","v":413.17465533287168},0.47349610187060526]
["hp","electricity","hp_atw","Schleswig-Holstein","SFH_low","mid",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10224,'5.4 Capacity Factor'!$C:$C,$D10224,'5.4 Capacity Factor'!$E:$E,$E10224)","v":857.31962400769908},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C10224))*($G10224-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C10224,'5.2 Technology Specific'!B:B,$D10224,'5.2 Technology Specific'!C:C,$E10224)","v":533.08632694597179},0.62180581432857118,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10224,'5.4 Capacity Factor'!$C:$C,$D10224,'5.4 Capacity Factor'!$E:$E,$E10224)","v":857.31962400769908},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C10224))*($G10224-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C10224,'5.2 Technology Specific'!B:B,$D10224,'5.2 Technology Specific'!C:C,$E10224)","v":412.4704473134563},0.48111630220860563]
["hp","electricity","hp_atw","Rhineland-Palatinate","sMFH_high","low",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10501,'5.4 Capacity Factor'!$C:$C,$D10501,'5.4 Capacity Factor'!$E:$E,$E10501)","v":1643.8148489663458},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C10501))*($G10501-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C10501,'5.2 Technology Specific'!B:B,$D10501,'5.2 Technology Specific'!C:C,$E10501)","v":789.25713792207546},0.48013749140809353,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10501,'5.4 Capacity Factor'!$C:$C,$D10501,'5.4 Capacity Factor'!$E:$E,$E10501)","v":1643.8148489663458},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C10501))*($G10501-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C10501,'5.2 Technology Specific'!B:B,$D10501,'5.2 Technology Specific'!C:C,$E10501)","v":559.06886353239531},0.34010452204148522]
["hp","electricity","hp_atw","Bavaria","sMFH_medium","low",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10666,'5.4 Capacity Factor'!$C:$C,$D10666,'5.4 Capacity Factor'!$E:$E,$E10666)","v":1291.5252834791199},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C10666))*($G10666-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C10666,'5.2 Technology Specific'!B:B,$D10666,'5.2 Technology Specific'!C:C,$E10666)","v":667.14431646979097},0.51655536674638913,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10666,'5.4 Capacity Factor'!$C:$C,$D10666,'5.4 Capacity Factor'!$E:$E,$E10666)","v":1291.5252834791199},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C10666))*($G10666-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C10666,'5.2 Technology Specific'!B:B,$D10666,'5.2 Technology Specific'!C:C,$E10666)","v":406.43572584972225},0.31469436258720607]
["hp","electricity","hp_atw","Bremen","SFH_low","low",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10866,'5.4 Capacity Factor'!$C:$C,$D10866,'5.4 Capacity Factor'!$E:$E,$E10866)","v":861.13862008385115},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C10866))*($G10866-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C10866,'5.2 Technology Specific'!B:B,$D10866,'5.2 Technology Specific'!C:C,$E10866)","v":905.45422282100128},1.0514616366094869,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10866,'5.4 Capacity Factor'!$C:$C,$D10866,'5.4 Capacity Factor'!$E:$E,$E10866)","v":861.13862008385115},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C10866))*($G10866-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C10866,'5.2 Technology Specific'!B:B,$D10866,'5.2 Technology Specific'!C:C,$E10866)","v":413.06114862407429},0.47966859108450338]
["hp","electricity","hp_atw","Mecklenburg-Western Pomerania","SFH_low","low",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10923,'5.4 Capacity Factor'!$C:$C,$D10923,'5.4 Capacity Factor'!$E:$E,$E10923)","v":859.89836877888888},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C10923))*($G10923-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C10923,'5.2 Technology Specific'!B:B,$D10923,'5.2 Technology Specific'!C:C,$E10923)","v":810.12927667094209},0.94212212289852104,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10923,'5.4 Capacity Factor'!$C:$C,$D10923,'5.4 Capacity Factor'!$E:$E,$E10923)","v":859.89836877888888},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C10923))*($G10923-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C10923,'5.2 Technology Specific'!B:B,$D10923,'5.2 Technology Specific'!C:C,$E10923)","v":412.42916732597996},0.47962547935944566]
["hp","electricity","hp_atw","Brandenburg","SFH_high","low",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11103,'5.4 Capacity Factor'!$C:$C,$D11103,'5.4 Capacity Factor'!$E:$E,$E11103)","v":1560.0999542890386},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C11103))*($G11103-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C11103,'5.2 Technology Specific'!B:B,$D11103,'5.2 Technology Specific'!C:C,$E11103)","v":801.03395898650751},0.51345040859997393,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11103,'5.4 Capacity Factor'!$C:$C,$D11103,'5.4 Capacity Factor'!$E:$E,$E11103)","v":1560.0999542890386},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C11103))*($G11103-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C11103,'5.2 Technology Specific'!B:B,$D11103,'5.2 Technology Specific'!C:C,$E11103)","v":563.40305413361716},0.36113266498387186]
["hp","electricity","hp_atw","Saarland","lMFH_high","low",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11417,'5.4 Capacity Factor'!$C:$C,$D11417,'5.4 Capacity Factor'!$E:$E,$E11417)","v":1735.3853507002989},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C11417))*($G11417-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C11417,'5.2 Technology Specific'!B:B,$D11417,'5.2 Technology Specific'!C:C,$E11417)","v":301.0070773743069},0.17345258633930397,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11417,'5.4 Capacity Factor'!$C:$C,$D11417,'5.4 Capacity Factor'!$E:$E,$E11417)","v":1735.3853507002989},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C11417))*($G11417-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C11417,'5.2 Technology Specific'!B:B,$D11417,'5.2 Technology Specific'!C:C,$E11417)","v":552.13475443096286},0.31816262261759554]
["hp","electricity","hp_atw","Hesse","sMFH_high","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11545,'5.4 Capacity Factor'!$C:$C,$D11545,'5.4 Capacity Factor'!$E:$E,$E11545)","v":1639.9755038507885},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C11545))*($G11545-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C11545,'5.2 Technology Specific'!B:B,$D11545,'5.2 Technology Specific'!C:C,$E11545)","v":409.86152127432894},0.24991929471625801,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11545,'5.4 Capacity Factor'!$C:$C,$D11545,'5.4 Capacity Factor'!$E:$E,$E11545)","v":1639.9755038507885},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C11545))*($G11545-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C11545,'5.2 Technology Specific'!B:B,$D11545,'5.2 Technology Specific'!C:C,$E11545)","v":558.87904837523547},0.34078499774109094]
["pe","pellet","pellet","Hesse","lMFH_high","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11786,'5.4 Capacity Factor'!$C:$C,$D11786,'5.4 Capacity Factor'!$E:$E,$E11786)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C11786))*($G11786-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C11786,'5.2 Technology Specific'!B:B,$D11786,'5.2 Technology Specific'!C:C,$E11786)","v":245.86048894655016},0.12442332436566304,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11786,'5.4 Capacity Factor'!$C:$C,$D11786,'5.4 Capacity Factor'!$E:$E,$E11786)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C11786))*($G11786-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C11786,'5.2 Technology Specific'!B:B,$D11786,'5.2 Technology Specific'!C:C,$E11786)","v":222.1063244207491},0.11240198604288923]
["pe","pellet","pellet","Northrhine-Westphalia","lMFH_medium","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11987,'5.4 Capacity Factor'!$C:$C,$D11987,'5.4 Capacity Factor'!$E:$E,$E11987)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C11987))*($G11987-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C11987,'5.2 Technology Specific'!B:B,$D11987,'5.2 Technology Specific'!C:C,$E11987)","v":272.00473816827679},0.18353895962771713,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11987,'5.4 Capacity Factor'!$C:$C,$D11987,'5.4 Capacity Factor'!$E:$E,$E11987)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C11987))*($G11987-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C11987,'5.2 Technology Specific'!B:B,$D11987,'5.2 Technology Specific'!C:C,$E11987)","v":241.3218128247579},0.16283523132574756]
["pe","pellet","pellet","Bavaria","lMFH_low","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12155,'5.4 Capacity Factor'!$C:$C,$D12155,'5.4 Capacity Factor'!$E:$E,$E12155)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C12155))*($G12155-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C12155,'5.2 Technology Specific'!B:B,$D12155,'5.2 Technology Specific'!C:C,$E12155)","v":425.23966965192841},0.17216180957567953,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12155,'5.4 Capacity Factor'!$C:$C,$D12155,'5.4 Capacity Factor'!$E:$E,$E12155)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C12155))*($G12155-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C12155,'5.2 Technology Specific'!B:B,$D12155,'5.2 Technology Specific'!C:C,$E12155)","v":342.02435597903724},0.13847139918179646]
["pe","pellet","pellet","Berlin","SFH_low","high",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12348,'5.4 Capacity Factor'!$C:$C,$D12348,'5.4 Capacity Factor'!$E:$E,$E12348)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C12348))*($G12348-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C12348,'5.2 Technology Specific'!B:B,$D12348,'5.2 Technology Specific'!C:C,$E12348)","v":1548.0383088459398},0.69637350825278432,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12348,'5.4 Capacity Factor'!$C:$C,$D12348,'5.4 Capacity Factor'!$E:$E,$E12348)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C12348))*($G12348-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C12348,'5.2 Technology Specific'!B:B,$D12348,'5.2 Technology Specific'!C:C,$E12348)","v":933.65165309421707},0.4199962452065753]
["pe","pellet","pellet","Saarland","sMFH_high","high",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12424,'5.4 Capacity Factor'!$C:$C,$D12424,'5.4 Capacity Factor'!$E:$E,$E12424)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C12424))*($G12424-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C12424,'5.2 Technology Specific'!B:B,$D12424,'5.2 Technology Specific'!C:C,$E12424)","v":501.01963497513975},0.27045594330641826,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12424,'5.4 Capacity Factor'!$C:$C,$D12424,'5.4 Capacity Factor'!$E:$E,$E12424)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C12424))*($G12424-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C12424,'5.2 Technology Specific'!B:B,$D12424,'5.2 Technology Specific'!C:C,$E12424)","v":381.11494604167291},0.20573006533963453]
["pe","pellet","pellet","Northrhine-Westphalia","sMFH_high","high",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12706,'5.4 Capacity Factor'!$C:$C,$D12706,'5.4 Capacity Factor'!$E:$E,$E12706)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C12706))*($G12706-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C12706,'5.2 Technology Specific'!B:B,$D12706,'5.2 Technology Specific'!C:C,$E12706)","v":503.54130569275969},0.27181716906491754,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12706,'5.4 Capacity Factor'!$C:$C,$D12706,'5.4 Capacity Factor'!$E:$E,$E12706)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C12706))*($G12706-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C12706,'5.2 Technology Specific'!B:B,$D12706,'5.2 Technology Specific'!C:C,$E12706)","v":377.14896650024514},0.20358918569513909]
["pe","pellet","pellet","Brandenburg","lMFH_low","high",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12785,'5.4 Capacity Factor'!$C:$C,$D12785,'5.4 Capacity Factor'!$E:$E,$E12785)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C12785))*($G12785-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C12785,'5.2 Technology Specific'!B:B,$D12785,'5.2 Technology Specific'!C:C,$E12785)","v":441.74334409687475},0.17884345914853228,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12785,'5.4 Capacity Factor'!$C:$C,$D12785,'5.4 Capacity Factor'!$E:$E,$E12785)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C12785))*($G12785-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C12785,'5.2 Technology Specific'!B:B,$D12785,'5.2 Technology Specific'!C:C,$E12785)","v":340.17651439441835},0.13772328517992646]
["pe","pellet","pellet","Bremen","sMFH_high","mid",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13075,'5.4 Capacity Factor'!$C:$C,$D13075,'5.4 Capacity Factor'!$E:$E,$E13075)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C13075))*($G13075-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C13075,'5.2 Technology Specific'!B:B,$D13075,'5.2 Technology Specific'!C:C,$E13075)","v":505.69610096718714},0.27298035139929133,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13075,'5.4 Capacity Factor'!$C:$C,$D13075,'5.4 Capacity Factor'!$E:$E,$E13075)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C13075))*($G13075-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C13075,'5.2 Technology Specific'!B:B,$D13075,'5.2 Technology Specific'!C:C,$E13075)","v":392.06419550158591},0.21164059136387905]
["pe","pellet","pellet","Mecklenburg-Western Pomerania","SFH_medium","mid",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13227,'5.4 Capacity Factor'!$C:$C,$D13227,'5.4 Capacity Factor'!$E:$E,$E13227)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C13227))*($G13227-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C13227,'5.2 Technology Specific'!B:B,$D13227,'5.2 Technology Specific'!C:C,$E13227)","v":756.36991830121485},0.61244527797669224,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13227,'5.4 Capacity Factor'!$C:$C,$D13227,'5.4 Capacity Factor'!$E:$E,$E13227)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C13227))*($G13227-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C13227,'5.2 Technology Specific'!B:B,$D13227,'5.2 Technology Specific'!C:C,$E13227)","v":543.24719270739376},0.43987626939869939]
["pe","pellet","pellet","Baden-Württemberg","sMFH_medium","mid",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13303,'5.4 Capacity Factor'!$C:$C,$D13303,'5.4 Capacity Factor'!$E:$E,$E13303)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C13303))*($G13303-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C13303,'5.2 Technology Specific'!B:B,$D13303,'5.2 Technology Specific'!C:C,$E13303)","v":589.99445873091042},0.43429846060427707,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13303,'5.4 Capacity Factor'!$C:$C,$D13303,'5.4 Capacity Factor'!$E:$E,$E13303)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C13303))*($G13303-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C13303,'5.2 Technology Specific'!B:B,$D13303,'5.2 Technology Specific'!C:C,$E13303)","v":440.6977547846995},0.32440026115914578]
["pe","pellet","pellet","Saxony","SFH_medium","mid",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13626,'5.4 Capacity Factor'!$C:$C,$D13626,'5.4 Capacity Factor'!$E:$E,$E13626)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C13626))*($G13626-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C13626,'5.2 Technology Specific'!B:B,$D13626,'5.2 Technology Specific'!C:C,$E13626)","v":741.97552794975013},0.60078990117388675,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13626,'5.4 Capacity Factor'!$C:$C,$D13626,'5.4 Capacity Factor'!$E:$E,$E13626)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C13626))*($G13626-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C13626,'5.2 Technology Specific'!B:B,$D13626,'5.2 Technology Specific'!C:C,$E13626)","v":524.09523770723547},0.42436861352812588]
["pe","pellet","pellet","Lower Saxony","lMFH_low","mid",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13664,'5.4 Capacity Factor'!$C:$C,$D13664,'5.4 Capacity Factor'!$E:$E,$E13664)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C13664))*($G13664-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C13664,'5.2 Technology Specific'!B:B,$D13664,'5.2 Technology Specific'!C:C,$E13664)","v":451.79658835599906},0.18291359852469596,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13664,'5.4 Capacity Factor'!$C:$C,$D13664,'5.4 Capacity Factor'!$E:$E,$E13664)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C13664))*($G13664-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C13664,'5.2 Technology Specific'!B:B,$D13664,'5.2 Technology Specific'!C:C,$E13664)","v":353.78728101378476},0.14323371700962945]
["pe","pellet","pellet","Mecklenburg-Western Pomerania","SFH_high","mid",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13995,'5.4 Capacity Factor'!$C:$C,$D13995,'5.4 Capacity Factor'!$E:$E,$E13995)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C13995))*($G13995-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C13995,'5.2 Technology Specific'!B:B,$D13995,'5.2 Technology Specific'!C:C,$E13995)","v":723.85991844556463},0.41865813675278463,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13995,'5.4 Capacity Factor'!$C:$C,$D13995,'5.4 Capacity Factor'!$E:$E,$E13995)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C13995))*($G13995-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C13995,'5.2 Technology Specific'!B:B,$D13995,'5.2 Technology Specific'!C:C,$E13995)","v":502.01188602539872},0.29034811221827572]
["pe","pellet","pellet","Saxony","SFH_low","mid",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14106,'5.4 Capacity Factor'!$C:$C,$D14106,'5.4 Capacity Factor'!$E:$E,$E14106)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C14106))*($G14106-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C14106,'5.2 Technology Specific'!B:B,$D14106,'5.2 Technology Specific'!C:C,$E14106)","v":1457.5776617592028},0.65568045963077037,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14106,'5.4 Capacity Factor'!$C:$C,$D14106,'5.4 Capacity Factor'!$E:$E,$E14106)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C14106))*($G14106-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C14106,'5.2 Technology Specific'!B:B,$D14106,'5.2 Technology Specific'!C:C,$E14106)","v":871.44938471072965},0.39201501786357601]
["pe","pellet","pellet","Berlin","SFH_high","low",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14364,'5.4 Capacity Factor'!$C:$C,$D14364,'5.4 Capacity Factor'!$E:$E,$E14364)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C14364))*($G14364-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C14364,'5.2 Technology Specific'!B:B,$D14364,'5.2 Technology Specific'!C:C,$E14364)","v":765.6575453750695},0.442832588418201,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14364,'5.4 Capacity Factor'!$C:$C,$D14364,'5.4 Capacity Factor'!$E:$E,$E14364)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C14364))*($G14364-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C14364,'5.2 Technology Specific'!B:B,$D14364,'5.2 Technology Specific'!C:C,$E14364)","v":543.63567467412145},0.31442202121117491]
["pe","pellet","pellet","Thuringia","sMFH_medium","low",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14548,'5.4 Capacity Factor'!$C:$C,$D14548,'5.4 Capacity Factor'!$E:$E,$E14548)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C14548))*($G14548-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C14548,'5.2 Technology Specific'!B:B,$D14548,'5.2 Technology Specific'!C:C,$E14548)","v":576.48827298690242},0.42435647625094031,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14548,'5.4 Capacity Factor'!$C:$C,$D14548,'5.4 Capacity Factor'!$E:$E,$E14548)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C14548))*($G14548-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C14548,'5.2 Technology Specific'!B:B,$D14548,'5.2 Technology Specific'!C:C,$E14548)","v":438.74155211375273},0.32296028863728576]
["pe","pellet","pellet","Saarland","sMFH_low","low",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14728,'5.4 Capacity Factor'!$C:$C,$D14728,'5.4 Capacity Factor'!$E:$E,$E14728)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C14728))*($G14728-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C14728,'5.2 Technology Specific'!B:B,$D14728,'5.2 Technology Specific'!C:C,$E14728)","v":1076.5966974525916},0.45880958766358049,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14728,'5.4 Capacity Factor'!$C:$C,$D14728,'5.4 Capacity Factor'!$E:$E,$E14728)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C14728))*($G14728-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C14728,'5.2 Technology Specific'!B:B,$D14728,'5.2 Technology Specific'!C:C,$E14728)","v":716.00345043960215},0.30513677836761227]
["pe","pellet","pellet","Northrhine-Westphalia","lMFH_medium","low",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14915,'5.4 Capacity Factor'!$C:$C,$D14915,'5.4 Capacity Factor'!$E:$E,$E14915)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C14915))*($G14915-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C14915,'5.2 Technology Specific'!B:B,$D14915,'5.2 Technology Specific'!C:C,$E14915)","v":270.36285846102362},0.18243107858368665,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14915,'5.4 Capacity Factor'!$C:$C,$D14915,'5.4 Capacity Factor'!$E:$E,$E14915)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C14915))*($G14915-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C14915,'5.2 Technology Specific'!B:B,$D14915,'5.2 Technology Specific'!C:C,$E14915)","v":236.85289036504014},0.15981976407897444]
["pe","pellet","pellet","Bavaria","SFH_high","low",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14985,'5.4 Capacity Factor'!$C:$C,$D14985,'5.4 Capacity Factor'!$E:$E,$E14985)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C14985))*($G14985-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C14985,'5.2 Technology Specific'!B:B,$D14985,'5.2 Technology Specific'!C:C,$E14985)","v":702.40141949850408},0.40624720618768312,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14985,'5.4 Capacity Factor'!$C:$C,$D14985,'5.4 Capacity Factor'!$E:$E,$E14985)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C14985))*($G14985-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C14985,'5.2 Technology Specific'!B:B,$D14985,'5.2 Technology Specific'!C:C,$E14985)","v":497.36692222567018},0.28766160915307704]
["pe","pellet","pellet","Brandenburg","sMFH_high","low",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15280,'5.4 Capacity Factor'!$C:$C,$D15280,'5.4 Capacity Factor'!$E:$E,$E15280)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C15280))*($G15280-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C15280,'5.2 Technology Specific'!B:B,$D15280,'5.2 Technology Specific'!C:C,$E15280)","v":486.01728860265405},0.2623575107166824,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15280,'5.4 Capacity Factor'!$C:$C,$D15280,'5.4 Capacity Factor'!$E:$E,$E15280)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C15280))*($G15280-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C15280,'5.2 Technology Specific'!B:B,$D15280,'5.2 Technology Specific'!C:C,$E15280)","v":366.76772517881898},0.19798527674969987]
["pe","pellet","pellet","Bremen","sMFH_high","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15427,'5.4 Capacity Factor'!$C:$C,$D15427,'5.4 Capacity Factor'!$E:$E,$E15427)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C15427))*($G15427-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C15427,'5.2 Technology Specific'!B:B,$D15427,'5.2 Technology Specific'!C:C,$E15427)","v":496.53862630178537},0.26803704523713112,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15427,'5.4 Capacity Factor'!$C:$C,$D15427,'5.4 Capacity Factor'!$E:$E,$E15427)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C15427))*($G15427-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C15427,'5.2 Technology Specific'!B:B,$D15427,'5.2 Technology Specific'!C:C,$E15427)","v":370.28285130705336},0.19988278073255245]
["ga","gas","gas_solar","Baden-Württemberg","sMFH_high","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15607,'5.4 Capacity Factor'!$C:$C,$D15607,'5.4 Capacity Factor'!$E:$E,$E15607)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C15607))*($G15607-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C15607,'5.2 Technology Specific'!B:B,$D15607,'5.2 Technology Specific'!C:C,$E15607)","v":507.64183023173348},0.3736781967108822,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15607,'5.4 Capacity Factor'!$C:$C,$D15607,'5.4 Capacity Factor'!$E:$E,$E15607)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C15607))*($G15607-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C15607,'5.2 Technology Specific'!B:B,$D15607,'5.2 Technology Specific'!C:C,$E15607)","v":127.39236279715536},9.3774282515388566E-2]
["ga","gas","gas_solar","Saxony","sMFH_medium","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15835,'5.4 Capacity Factor'!$C:$C,$D15835,'5.4 Capacity Factor'!$E:$E,$E15835)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C15835))*($G15835-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C15835,'5.2 Technology Specific'!B:B,$D15835,'5.2 Technology Specific'!C:C,$E15835)","v":900.71627575588047},0.48621661309359276,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15835,'5.4 Capacity Factor'!$C:$C,$D15835,'5.4 Capacity Factor'!$E:$E,$E15835)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C15835))*($G15835-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C15835,'5.2 Technology Specific'!B:B,$D15835,'5.2 Technology Specific'!C:C,$E15835)","v":187.61970877283727},0.10127919501907547]
["ga","gas","gas_solar","Brandenburg","lMFH_low","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16049,'5.4 Capacity Factor'!$C:$C,$D16049,'5.4 Capacity Factor'!$E:$E,$E16049)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C16049))*($G16049-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C16049,'5.2 Technology Specific'!B:B,$D16049,'5.2 Technology Specific'!C:C,$E16049)","v":700.51667216736712},0.2836099887317276,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16049,'5.4 Capacity Factor'!$C:$C,$D16049,'5.4 Capacity Factor'!$E:$E,$E16049)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C16049))*($G16049-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C16049,'5.2 Technology Specific'!B:B,$D16049,'5.2 Technology Specific'!C:C,$E16049)","v":137.23387108936876},5.5560271696100713E-2]
["ga","gas","gas_solar","Hesse","SFH_medium","high",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16200,'5.4 Capacity Factor'!$C:$C,$D16200,'5.4 Capacity Factor'!$E:$E,$E16200)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C16200))*($G16200-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C16200,'5.2 Technology Specific'!B:B,$D16200,'5.2 Technology Specific'!C:C,$E16200)","v":1129.852631526915},0.65347173599011854,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16200,'5.4 Capacity Factor'!$C:$C,$D16200,'5.4 Capacity Factor'!$E:$E,$E16200)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C16200))*($G16200-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C16200,'5.2 Technology Specific'!B:B,$D16200,'5.2 Technology Specific'!C:C,$E16200)","v":227.62493457213751},0.13165120565190139]
["ga","gas","gas_solar","Northrhine-Westphalia","sMFH_high","high",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16306,'5.4 Capacity Factor'!$C:$C,$D16306,'5.4 Capacity Factor'!$E:$E,$E16306)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C16306))*($G16306-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C16306,'5.2 Technology Specific'!B:B,$D16306,'5.2 Technology Specific'!C:C,$E16306)","v":512.64759905725157},0.37736297317427425,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16306,'5.4 Capacity Factor'!$C:$C,$D16306,'5.4 Capacity Factor'!$E:$E,$E16306)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C16306))*($G16306-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C16306,'5.2 Technology Specific'!B:B,$D16306,'5.2 Technology Specific'!C:C,$E16306)","v":131.48329562597442},9.678564271326788E-2]
["ga","gas","gas_solar","Bavaria","SFH_high","high",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16569,'5.4 Capacity Factor'!$C:$C,$D16569,'5.4 Capacity Factor'!$E:$E,$E16569)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C16569))*($G16569-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C16569,'5.2 Technology Specific'!B:B,$D16569,'5.2 Technology Specific'!C:C,$E16569)","v":666.51050526337792},0.53968461964645986,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16569,'5.4 Capacity Factor'!$C:$C,$D16569,'5.4 Capacity Factor'!$E:$E,$E16569)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C16569))*($G16569-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C16569,'5.2 Technology Specific'!B:B,$D16569,'5.2 Technology Specific'!C:C,$E16569)","v":162.56409169917339},0.13163084348111206]
["ga","gas","gas_solar","Bavaria","lMFH_low","high",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16667,'5.4 Capacity Factor'!$C:$C,$D16667,'5.4 Capacity Factor'!$E:$E,$E16667)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C16667))*($G16667-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C16667,'5.2 Technology Specific'!B:B,$D16667,'5.2 Technology Specific'!C:C,$E16667)","v":633.67935858683006},0.25655034760600409,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16667,'5.4 Capacity Factor'!$C:$C,$D16667,'5.4 Capacity Factor'!$E:$E,$E16667)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C16667))*($G16667-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C16667,'5.2 Technology Specific'!B:B,$D16667,'5.2 Technology Specific'!C:C,$E16667)","v":132.3237804831985},5.3572380762428547E-2]
["ga","gas","gas_solar","Lower Saxony","lMFH_high","mid",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16928,'5.4 Capacity Factor'!$C:$C,$D16928,'5.4 Capacity Factor'!$E:$E,$E16928)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C16928))*($G16928-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C16928,'5.2 Technology Specific'!B:B,$D16928,'5.2 Technology Specific'!C:C,$E16928)","v":263.00992827037226},0.17746958722697184,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16928,'5.4 Capacity Factor'!$C:$C,$D16928,'5.4 Capacity Factor'!$E:$E,$E16928)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C16928))*($G16928-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C16928,'5.2 Technology Specific'!B:B,$D16928,'5.2 Technology Specific'!C:C,$E16928)","v":81.719961952768458},5.514167473196252E-2]
["ga","gas","gas_solar","Lower Saxony","lMFH_medium","mid",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17120,'5.4 Capacity Factor'!$C:$C,$D17120,'5.4 Capacity Factor'!$E:$E,$E17120)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C17120))*($G17120-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C17120,'5.2 Technology Specific'!B:B,$D17120,'5.2 Technology Specific'!C:C,$E17120)","v":402.3129523761574},0.20359967225514039,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17120,'5.4 Capacity Factor'!$C:$C,$D17120,'5.4 Capacity Factor'!$E:$E,$E17120)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C17120))*($G17120-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C17120,'5.2 Technology Specific'!B:B,$D17120,'5.2 Technology Specific'!C:C,$E17120)","v":108.88219738721102},5.5102326612961043E-2]
["ga","gas","gas_solar","Schleswig-Holstein","sMFH_medium","mid",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17185,'5.4 Capacity Factor'!$C:$C,$D17185,'5.4 Capacity Factor'!$E:$E,$E17185)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C17185))*($G17185-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C17185,'5.2 Technology Specific'!B:B,$D17185,'5.2 Technology Specific'!C:C,$E17185)","v":905.99734487693684},0.48906739264611981,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17185,'5.4 Capacity Factor'!$C:$C,$D17185,'5.4 Capacity Factor'!$E:$E,$E17185)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C17185))*($G17185-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C17185,'5.2 Technology Specific'!B:B,$D17185,'5.2 Technology Specific'!C:C,$E17185)","v":189.52552832955922},0.10230797750583495]
["ga","gas","gas_solar","Brandenburg","lMFH_medium","mid",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17489,'5.4 Capacity Factor'!$C:$C,$D17489,'5.4 Capacity Factor'!$E:$E,$E17489)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C17489))*($G17489-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C17489,'5.2 Technology Specific'!B:B,$D17489,'5.2 Technology Specific'!C:C,$E17489)","v":386.09517330447346},0.19539229418242585,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17489,'5.4 Capacity Factor'!$C:$C,$D17489,'5.4 Capacity Factor'!$E:$E,$E17489)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C17489))*($G17489-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C17489,'5.2 Technology Specific'!B:B,$D17489,'5.2 Technology Specific'!C:C,$E17489)","v":107.89259976393059},5.4601518099155158E-2]
["ga","gas","gas_solar","Bremen","sMFH_high","mid",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17731,'5.4 Capacity Factor'!$C:$C,$D17731,'5.4 Capacity Factor'!$E:$E,$E17731)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C17731))*($G17731-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C17731,'5.2 Technology Specific'!B:B,$D17731,'5.2 Technology Specific'!C:C,$E17731)","v":502.22302127846052},0.3696893789315131,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17731,'5.4 Capacity Factor'!$C:$C,$D17731,'5.4 Capacity Factor'!$E:$E,$E17731)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C17731))*($G17731-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C17731,'5.2 Technology Specific'!B:B,$D17731,'5.2 Technology Specific'!C:C,$E17731)","v":130.50375822890376},9.6064599358780839E-2]
["ga","gas","gas_solar","Saxony-Anhalt","lMFH_medium","mid",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17807,'5.4 Capacity Factor'!$C:$C,$D17807,'5.4 Capacity Factor'!$E:$E,$E17807)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C17807))*($G17807-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C17807,'5.2 Technology Specific'!B:B,$D17807,'5.2 Technology Specific'!C:C,$E17807)","v":383.72793258053605},0.19419429786464376,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17807,'5.4 Capacity Factor'!$C:$C,$D17807,'5.4 Capacity Factor'!$E:$E,$E17807)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C17807))*($G17807-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C17807,'5.2 Technology Specific'!B:B,$D17807,'5.2 Technology Specific'!C:C,$E17807)","v":108.821601818586},5.5071660839365384E-2]
["ga","gas","gas_solar","Saarland","sMFH_high","mid",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18040,'5.4 Capacity Factor'!$C:$C,$D18040,'5.4 Capacity Factor'!$E:$E,$E18040)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C18040))*($G18040-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C18040,'5.2 Technology Specific'!B:B,$D18040,'5.2 Technology Specific'!C:C,$E18040)","v":492.56966836986817},0.36258348794248668,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18040,'5.4 Capacity Factor'!$C:$C,$D18040,'5.4 Capacity Factor'!$E:$E,$E18040)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C18040))*($G18040-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C18040,'5.2 Technology Specific'!B:B,$D18040,'5.2 Technology Specific'!C:C,$E18040)","v":130.48635391319903},9.6051787937577487E-2]
["ga","gas","gas_solar","Bavaria","SFH_high","low",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18249,'5.4 Capacity Factor'!$C:$C,$D18249,'5.4 Capacity Factor'!$E:$E,$E18249)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C18249))*($G18249-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C18249,'5.2 Technology Specific'!B:B,$D18249,'5.2 Technology Specific'!C:C,$E18249)","v":698.52008128990087},0.56560330468817888,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18249,'5.4 Capacity Factor'!$C:$C,$D18249,'5.4 Capacity Factor'!$E:$E,$E18249)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C18249))*($G18249-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C18249,'5.2 Technology Specific'!B:B,$D18249,'5.2 Technology Specific'!C:C,$E18249)","v":162.56409169917339},0.13163084348111206]
["ga","gas","gas_solar","Hesse","sMFH_medium","low",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18409,'5.4 Capacity Factor'!$C:$C,$D18409,'5.4 Capacity Factor'!$E:$E,$E18409)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C18409))*($G18409-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C18409,'5.2 Technology Specific'!B:B,$D18409,'5.2 Technology Specific'!C:C,$E18409)","v":917.25085796081396},0.49514216354160007,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18409,'5.4 Capacity Factor'!$C:$C,$D18409,'5.4 Capacity Factor'!$E:$E,$E18409)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C18409))*($G18409-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C18409,'5.2 Technology Specific'!B:B,$D18409,'5.2 Technology Specific'!C:C,$E18409)","v":189.93818600329419},0.10253073468463925]
["ga","gas","gas_solar","Northrhine-Westphalia","sMFH_low","low",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18610,'5.4 Capacity Factor'!$C:$C,$D18610,'5.4 Capacity Factor'!$E:$E,$E18610)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C18610))*($G18610-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C18610,'5.2 Technology Specific'!B:B,$D18610,'5.2 Technology Specific'!C:C,$E18610)","v":1713.1688540060759},0.73009539910763943,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18610,'5.4 Capacity Factor'!$C:$C,$D18610,'5.4 Capacity Factor'!$E:$E,$E18610)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C18610))*($G18610-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C18610,'5.2 Technology Specific'!B:B,$D18610,'5.2 Technology Specific'!C:C,$E18610)","v":251.13787431236702},0.10702658185057193]
["ga","gas","gas_solar","Bavaria","sMFH_medium","low",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18778,'5.4 Capacity Factor'!$C:$C,$D18778,'5.4 Capacity Factor'!$E:$E,$E18778)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C18778))*($G18778-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C18778,'5.2 Technology Specific'!B:B,$D18778,'5.2 Technology Specific'!C:C,$E18778)","v":853.34163269593796},0.46064325651602595,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18778,'5.4 Capacity Factor'!$C:$C,$D18778,'5.4 Capacity Factor'!$E:$E,$E18778)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C18778))*($G18778-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C18778,'5.2 Technology Specific'!B:B,$D18778,'5.2 Technology Specific'!C:C,$E18778)","v":184.30428626148478},9.9489493258561296E-2]
["ga","gas","gas_solar","Thuringia","SFH_low","low",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18867,'5.4 Capacity Factor'!$C:$C,$D18867,'5.4 Capacity Factor'!$E:$E,$E18867)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C18867))*($G18867-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C18867,'5.2 Technology Specific'!B:B,$D18867,'5.2 Technology Specific'!C:C,$E18867)","v":1767.4271329437793},0.7950639374465942,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18867,'5.4 Capacity Factor'!$C:$C,$D18867,'5.4 Capacity Factor'!$E:$E,$E18867)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C18867))*($G18867-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C18867,'5.2 Technology Specific'!B:B,$D18867,'5.2 Technology Specific'!C:C,$E18867)","v":307.75784182391516},0.13844257391988984]
["ga","gas","gas_solar","Saarland","SFH_high","low",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19047,'5.4 Capacity Factor'!$C:$C,$D19047,'5.4 Capacity Factor'!$E:$E,$E19047)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C19047))*($G19047-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C19047,'5.2 Technology Specific'!B:B,$D19047,'5.2 Technology Specific'!C:C,$E19047)","v":728.00418175774894},0.58947707024918938,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19047,'5.4 Capacity Factor'!$C:$C,$D19047,'5.4 Capacity Factor'!$E:$E,$E19047)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C19047))*($G19047-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C19047,'5.2 Technology Specific'!B:B,$D19047,'5.2 Technology Specific'!C:C,$E19047)","v":171.42017150964369},0.13880175830740379]
["ga","gas","gas_solar","Northrhine-Westphalia","SFH_high","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19329,'5.4 Capacity Factor'!$C:$C,$D19329,'5.4 Capacity Factor'!$E:$E,$E19329)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C19329))*($G19329-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C19329,'5.2 Technology Specific'!B:B,$D19329,'5.2 Technology Specific'!C:C,$E19329)","v":722.26127064966772},0.58482693979730183,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19329,'5.4 Capacity Factor'!$C:$C,$D19329,'5.4 Capacity Factor'!$E:$E,$E19329)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C19329))*($G19329-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C19329,'5.2 Technology Specific'!B:B,$D19329,'5.2 Technology Specific'!C:C,$E19329)","v":172.72985573534254},0.13986223136464984]
["pe","pellet","pellet_solar","Schleswig-Holstein","sMFH_high","high",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19489,'5.4 Capacity Factor'!$C:$C,$D19489,'5.4 Capacity Factor'!$E:$E,$E19489)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C19489))*($G19489-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C19489,'5.2 Technology Specific'!B:B,$D19489,'5.2 Technology Specific'!C:C,$E19489)","v":606.53798379542332},0.44647624865323765,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19489,'5.4 Capacity Factor'!$C:$C,$D19489,'5.4 Capacity Factor'!$E:$E,$E19489)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C19489))*($G19489-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C19489,'5.2 Technology Specific'!B:B,$D19489,'5.2 Technology Specific'!C:C,$E19489)","v":277.51127109340632},0.20427771151520524]
["pe","pellet","pellet_solar","Bremen","SFH_medium","high",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19698,'5.4 Capacity Factor'!$C:$C,$D19698,'5.4 Capacity Factor'!$E:$E,$E19698)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C19698))*($G19698-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C19698,'5.2 Technology Specific'!B:B,$D19698,'5.2 Technology Specific'!C:C,$E19698)","v":1487.4835057690871},0.8603143468878468,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19698,'5.4 Capacity Factor'!$C:$C,$D19698,'5.4 Capacity Factor'!$E:$E,$E19698)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C19698))*($G19698-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C19698,'5.2 Technology Specific'!B:B,$D19698,'5.2 Technology Specific'!C:C,$E19698)","v":551.93964348993438},0.31922477934640509]
["pe","pellet","pellet_solar","Bavaria","lMFH_low","high",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19931,'5.4 Capacity Factor'!$C:$C,$D19931,'5.4 Capacity Factor'!$E:$E,$E19931)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C19931))*($G19931-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C19931,'5.2 Technology Specific'!B:B,$D19931,'5.2 Technology Specific'!C:C,$E19931)","v":762.49691676537759},0.30870320516816907,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19931,'5.4 Capacity Factor'!$C:$C,$D19931,'5.4 Capacity Factor'!$E:$E,$E19931)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C19931))*($G19931-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C19931,'5.2 Technology Specific'!B:B,$D19931,'5.2 Technology Specific'!C:C,$E19931)","v":285.02029664919769},0.11539283265149704]
["pe","pellet","pellet_solar","Saxony-Anhalt","lMFH_medium","high",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20111,'5.4 Capacity Factor'!$C:$C,$D20111,'5.4 Capacity Factor'!$E:$E,$E20111)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C20111))*($G20111-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C20111,'5.2 Technology Specific'!B:B,$D20111,'5.2 Technology Specific'!C:C,$E20111)","v":478.6353573525401},0.24222437112982798,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20111,'5.4 Capacity Factor'!$C:$C,$D20111,'5.4 Capacity Factor'!$E:$E,$E20111)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C20111))*($G20111-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C20111,'5.2 Technology Specific'!B:B,$D20111,'5.2 Technology Specific'!C:C,$E20111)","v":223.30511273256596},0.1130086602897601]
["pe","pellet","pellet_solar","Saarland","lMFH_medium","high",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20249,'5.4 Capacity Factor'!$C:$C,$D20249,'5.4 Capacity Factor'!$E:$E,$E20249)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C20249))*($G20249-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C20249,'5.2 Technology Specific'!B:B,$D20249,'5.2 Technology Specific'!C:C,$E20249)","v":482.72350058535204},0.24429326952700003,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20249,'5.4 Capacity Factor'!$C:$C,$D20249,'5.4 Capacity Factor'!$E:$E,$E20249)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C20249))*($G20249-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C20249,'5.2 Technology Specific'!B:B,$D20249,'5.2 Technology Specific'!C:C,$E20249)","v":223.25656465319395},0.11298409142368115]
["pe","pellet","pellet_solar","Brandenburg","sMFH_medium","high",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20368,'5.4 Capacity Factor'!$C:$C,$D20368,'5.4 Capacity Factor'!$E:$E,$E20368)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C20368))*($G20368-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C20368,'5.2 Technology Specific'!B:B,$D20368,'5.2 Technology Specific'!C:C,$E20368)","v":1068.6022991398565},0.57684334636429513,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20368,'5.4 Capacity Factor'!$C:$C,$D20368,'5.4 Capacity Factor'!$E:$E,$E20368)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C20368))*($G20368-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C20368,'5.2 Technology Specific'!B:B,$D20368,'5.2 Technology Specific'!C:C,$E20368)","v":419.31163021354223},0.22634905814496209]
["pe","pellet","pellet_solar","Hesse","lMFH_high","high",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20618,'5.4 Capacity Factor'!$C:$C,$D20618,'5.4 Capacity Factor'!$E:$E,$E20618)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C20618))*($G20618-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C20618,'5.2 Technology Specific'!B:B,$D20618,'5.2 Technology Specific'!C:C,$E20618)","v":306.45050756118945},0.20678171900215211,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20618,'5.4 Capacity Factor'!$C:$C,$D20618,'5.4 Capacity Factor'!$E:$E,$E20618)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C20618))*($G20618-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C20618,'5.2 Technology Specific'!B:B,$D20618,'5.2 Technology Specific'!C:C,$E20618)","v":151.74825950604739},0.10239423718356774]
["pe","pellet","pellet_solar","Hesse","lMFH_high","mid",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20810,'5.4 Capacity Factor'!$C:$C,$D20810,'5.4 Capacity Factor'!$E:$E,$E20810)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C20810))*($G20810-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C20810,'5.2 Technology Specific'!B:B,$D20810,'5.2 Technology Specific'!C:C,$E20810)","v":313.04421725256748},0.21123091582494433,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20810,'5.4 Capacity Factor'!$C:$C,$D20810,'5.4 Capacity Factor'!$E:$E,$E20810)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C20810))*($G20810-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C20810,'5.2 Technology Specific'!B:B,$D20810,'5.2 Technology Specific'!C:C,$E20810)","v":162.16235574665851},0.1094212926765577]
["pe","pellet","pellet_solar","Baden-Württemberg","sMFH_medium","mid",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20983,'5.4 Capacity Factor'!$C:$C,$D20983,'5.4 Capacity Factor'!$E:$E,$E20983)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C20983))*($G20983-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C20983,'5.2 Technology Specific'!B:B,$D20983,'5.2 Technology Specific'!C:C,$E20983)","v":1073.4736993769384},0.57947298211980491,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20983,'5.4 Capacity Factor'!$C:$C,$D20983,'5.4 Capacity Factor'!$E:$E,$E20983)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C20983))*($G20983-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C20983,'5.2 Technology Specific'!B:B,$D20983,'5.2 Technology Specific'!C:C,$E20983)","v":435.74619243235247},0.2352206166976262]
["pe","pellet","pellet_solar","Rhineland-Palatinate","SFH_low","mid",2024,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21252,'5.4 Capacity Factor'!$C:$C,$D21252,'5.4 Capacity Factor'!$E:$E,$E21252)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C21252))*($G21252-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C21252,'5.2 Technology Specific'!B:B,$D21252,'5.2 Technology Specific'!C:C,$E21252)","v":2318.8239713127973},1.0431057000957251,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21252,'5.4 Capacity Factor'!$C:$C,$D21252,'5.4 Capacity Factor'!$E:$E,$E21252)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C21252))*($G21252-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C21252,'5.2 Technology Specific'!B:B,$D21252,'5.2 Technology Specific'!C:C,$E21252)","v":782.70849354434029},0.35209558863892942]
["pe","pellet","pellet_solar","Hesse","SFH_low","mid",2026,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21432,'5.4 Capacity Factor'!$C:$C,$D21432,'5.4 Capacity Factor'!$E:$E,$E21432)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C21432))*($G21432-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C21432,'5.2 Technology Specific'!B:B,$D21432,'5.2 Technology Specific'!C:C,$E21432)","v":2266.729585512559},1.0196714284806832,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21432,'5.4 Capacity Factor'!$C:$C,$D21432,'5.4 Capacity Factor'!$E:$E,$E21432)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C21432))*($G21432-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C21432,'5.2 Technology Specific'!B:B,$D21432,'5.2 Technology Specific'!C:C,$E21432)","v":758.01168859941765},0.34098591479955803]
["pe","pellet","pellet_solar","Lower Saxony","SFH_medium","mid",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21534,'5.4 Capacity Factor'!$C:$C,$D21534,'5.4 Capacity Factor'!$E:$E,$E21534)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C21534))*($G21534-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C21534,'5.2 Technology Specific'!B:B,$D21534,'5.2 Technology Specific'!C:C,$E21534)","v":1453.5934514985861},0.84071339010907231,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21534,'5.4 Capacity Factor'!$C:$C,$D21534,'5.4 Capacity Factor'!$E:$E,$E21534)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C21534))*($G21534-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C21534,'5.2 Technology Specific'!B:B,$D21534,'5.2 Technology Specific'!C:C,$E21534)","v":527.04063094601236},0.30482396237479026]
["pe","pellet","pellet_solar","Saarland","lMFH_medium","mid",2028,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21689,'5.4 Capacity Factor'!$C:$C,$D21689,'5.4 Capacity Factor'!$E:$E,$E21689)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C21689))*($G21689-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C21689,'5.2 Technology Specific'!B:B,$D21689,'5.2 Technology Specific'!C:C,$E21689)","v":481.25327672570126},0.24354922911219698,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21689,'5.4 Capacity Factor'!$C:$C,$D21689,'5.4 Capacity Factor'!$E:$E,$E21689)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C21689))*($G21689-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C21689,'5.2 Technology Specific'!B:B,$D21689,'5.2 Technology Specific'!C:C,$E21689)","v":221.13031165649684},0.11190805245774131]
["pe","pellet","pellet_solar","Brandenburg","SFH_high","mid",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21903,'5.4 Capacity Factor'!$C:$C,$D21903,'5.4 Capacity Factor'!$E:$E,$E21903)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C21903))*($G21903-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C21903,'5.2 Technology Specific'!B:B,$D21903,'5.2 Technology Specific'!C:C,$E21903)","v":915.2113131076718},0.74106179199001765,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21903,'5.4 Capacity Factor'!$C:$C,$D21903,'5.4 Capacity Factor'!$E:$E,$E21903)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C21903))*($G21903-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C21903,'5.2 Technology Specific'!B:B,$D21903,'5.2 Technology Specific'!C:C,$E21903)","v":355.86821022666368},0.28815239694466693]
["pe","pellet","pellet_solar","Thuringia","SFH_high","low",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22131,'5.4 Capacity Factor'!$C:$C,$D22131,'5.4 Capacity Factor'!$E:$E,$E22131)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C22131))*($G22131-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C22131,'5.2 Technology Specific'!B:B,$D22131,'5.2 Technology Specific'!C:C,$E22131)","v":898.92370047423015},0.7278734416795386,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22131,'5.4 Capacity Factor'!$C:$C,$D22131,'5.4 Capacity Factor'!$E:$E,$E22131)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C22131))*($G22131-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C22131,'5.2 Technology Specific'!B:B,$D22131,'5.2 Technology Specific'!C:C,$E22131)","v":368.5057453830367},0.29838521893363296]
["pe","pellet","pellet_solar","Saarland","SFH_medium","low",2023,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22311,'5.4 Capacity Factor'!$C:$C,$D22311,'5.4 Capacity Factor'!$E:$E,$E22311)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C22311))*($G22311-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C22311,'5.2 Technology Specific'!B:B,$D22311,'5.2 Technology Specific'!C:C,$E22311)","v":1487.1985278046996},0.86014952446772674,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22311,'5.4 Capacity Factor'!$C:$C,$D22311,'5.4 Capacity Factor'!$E:$E,$E22311)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C22311))*($G22311-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C22311,'5.2 Technology Specific'!B:B,$D22311,'5.2 Technology Specific'!C:C,$E22311)","v":551.85482341017905},0.3191757220417461]
["pe","pellet","pellet_solar","Rhineland-Palatinate","lMFH_low","low",2022,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22454,'5.4 Capacity Factor'!$C:$C,$D22454,'5.4 Capacity Factor'!$E:$E,$E22454)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C22454))*($G22454-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C22454,'5.2 Technology Specific'!B:B,$D22454,'5.2 Technology Specific'!C:C,$E22454)","v":814.31364960790131},0.32968163951736895,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22454,'5.4 Capacity Factor'!$C:$C,$D22454,'5.4 Capacity Factor'!$E:$E,$E22454)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C22454))*($G22454-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C22454,'5.2 Technology Specific'!B:B,$D22454,'5.2 Technology Specific'!C:C,$E22454)","v":304.59294682571721},0.12331698252053329]
["pe","pellet","pellet_solar","Baden-Württemberg","lMFH_low","low",2025,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22568,'5.4 Capacity Factor'!$C:$C,$D22568,'5.4 Capacity Factor'!$E:$E,$E22568)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C22568))*($G22568-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C22568,'5.2 Technology Specific'!B:B,$D22568,'5.2 Technology Specific'!C:C,$E22568)","v":792.48287142129459},0.32084326778190064,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22568,'5.4 Capacity Factor'!$C:$C,$D22568,'5.4 Capacity Factor'!$E:$E,$E22568)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C22568))*($G22568-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C22568,'5.2 Technology Specific'!B:B,$D22568,'5.2 Technology Specific'!C:C,$E22568)","v":291.99348915940368},0.11821598751392862]
["pe","pellet","pellet_solar","Hamburg","lMFH_medium","low",2027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22823,'5.4 Capacity Factor'!$C:$C,$D22823,'5.4 Capacity Factor'!$E:$E,$E22823)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C22823))*($G22823-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C22823,'5.2 Technology Specific'!B:B,$D22823,'5.2 Technology Specific'!C:C,$E22823)","v":470.07575142767263},0.23789258675489505,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22823,'5.4 Capacity Factor'!$C:$C,$D22823,'5.4 Capacity Factor'!$E:$E,$E22823)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C22823))*($G22823-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C22823,'5.2 Technology Specific'!B:B,$D22823,'5.2 Technology Specific'!C:C,$E22823)","v":218.55226413868712},0.11060337253982142]
["pe","pellet","pellet_solar","Hesse","lMFH_medium","low",2029,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23114,'5.4 Capacity Factor'!$C:$C,$D23114,'5.4 Capacity Factor'!$E:$E,$E23114)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23114))*($G23114-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23114,'5.2 Technology Specific'!B:B,$D23114,'5.2 Technology Specific'!C:C,$E23114)","v":464.23261826385522},0.23493553555863117,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23114,'5.4 Capacity Factor'!$C:$C,$D23114,'5.4 Capacity Factor'!$E:$E,$E23114)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23114))*($G23114-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23114,'5.2 Technology Specific'!B:B,$D23114,'5.2 Technology Specific'!C:C,$E23114)","v":213.29192617282018},0.1079412581846256]
["pe","pellet","pellet_solar","Baden-Württemberg","lMFH_high","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23192,'5.4 Capacity Factor'!$C:$C,$D23192,'5.4 Capacity Factor'!$E:$E,$E23192)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23192))*($G23192-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23192,'5.2 Technology Specific'!B:B,$D23192,'5.2 Technology Specific'!C:C,$E23192)","v":305.98328976263343},0.20646645732971217,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23192,'5.4 Capacity Factor'!$C:$C,$D23192,'5.4 Capacity Factor'!$E:$E,$E23192)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23192))*($G23192-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23192,'5.2 Technology Specific'!B:B,$D23192,'5.2 Technology Specific'!C:C,$E23192)","v":151.56265520670004},0.10226899811518221]
["pe","pellet","pellet_solar","Hamburg","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23303,'5.4 Capacity Factor'!$C:$C,$D23303,'5.4 Capacity Factor'!$E:$E,$E23303)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23303))*($G23303-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23303,'5.2 Technology Specific'!B:B,$D23303,'5.2 Technology Specific'!C:C,$E23303)","v":786.67638500785006},0.31849246356593119,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23303,'5.4 Capacity Factor'!$C:$C,$D23303,'5.4 Capacity Factor'!$E:$E,$E23303)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23303))*($G23303-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23303,'5.2 Technology Specific'!B:B,$D23303,'5.2 Technology Specific'!C:C,$E23303)","v":280.1237262475982},0.11341041548485757]
["pe","pellet","pellet_solar","Hesse","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23304,'5.4 Capacity Factor'!$C:$C,$D23304,'5.4 Capacity Factor'!$E:$E,$E23304)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23304))*($G23304-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23304,'5.2 Technology Specific'!B:B,$D23304,'5.2 Technology Specific'!C:C,$E23304)","v":2239.1984569435808},1.00728675526027,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23304,'5.4 Capacity Factor'!$C:$C,$D23304,'5.4 Capacity Factor'!$E:$E,$E23304)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23304))*($G23304-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23304,'5.2 Technology Specific'!B:B,$D23304,'5.2 Technology Specific'!C:C,$E23304)","v":729.40747393528875},0.32811852178825396]
["pe","pellet","pellet_solar","Hesse","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23305,'5.4 Capacity Factor'!$C:$C,$D23305,'5.4 Capacity Factor'!$E:$E,$E23305)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23305))*($G23305-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23305,'5.2 Technology Specific'!B:B,$D23305,'5.2 Technology Specific'!C:C,$E23305)","v":1793.79229714292},0.76445442026120602,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23305,'5.4 Capacity Factor'!$C:$C,$D23305,'5.4 Capacity Factor'!$E:$E,$E23305)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23305))*($G23305-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23305,'5.2 Technology Specific'!B:B,$D23305,'5.2 Technology Specific'!C:C,$E23305)","v":543.78822060674099},0.23174439403653996]
["pe","pellet","pellet_solar","Hesse","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23306,'5.4 Capacity Factor'!$C:$C,$D23306,'5.4 Capacity Factor'!$E:$E,$E23306)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23306))*($G23306-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23306,'5.2 Technology Specific'!B:B,$D23306,'5.2 Technology Specific'!C:C,$E23306)","v":781.67553733026},0.31646782887864777,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23306,'5.4 Capacity Factor'!$C:$C,$D23306,'5.4 Capacity Factor'!$E:$E,$E23306)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23306))*($G23306-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23306,'5.2 Technology Specific'!B:B,$D23306,'5.2 Technology Specific'!C:C,$E23306)","v":278.68980092902734},0.11282987891863455]
["pe","pellet","pellet_solar","Mecklenburg-Western Pomerania","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23307,'5.4 Capacity Factor'!$C:$C,$D23307,'5.4 Capacity Factor'!$E:$E,$E23307)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23307))*($G23307-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23307,'5.2 Technology Specific'!B:B,$D23307,'5.2 Technology Specific'!C:C,$E23307)","v":2222.0397434151078},0.99956803572429476,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23307,'5.4 Capacity Factor'!$C:$C,$D23307,'5.4 Capacity Factor'!$E:$E,$E23307)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23307))*($G23307-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23307,'5.2 Technology Specific'!B:B,$D23307,'5.2 Technology Specific'!C:C,$E23307)","v":724.9207202073294},0.32610018902713866]
["pe","pellet","pellet_solar","Mecklenburg-Western Pomerania","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23308,'5.4 Capacity Factor'!$C:$C,$D23308,'5.4 Capacity Factor'!$E:$E,$E23308)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23308))*($G23308-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23308,'5.2 Technology Specific'!B:B,$D23308,'5.2 Technology Specific'!C:C,$E23308)","v":1780.0913537890194},0.75861553538845916,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23308,'5.4 Capacity Factor'!$C:$C,$D23308,'5.4 Capacity Factor'!$E:$E,$E23308)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23308))*($G23308-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23308,'5.2 Technology Specific'!B:B,$D23308,'5.2 Technology Specific'!C:C,$E23308)","v":540.44325374910227},0.23031888077950236]
["pe","pellet","pellet_solar","Mecklenburg-Western Pomerania","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23309,'5.4 Capacity Factor'!$C:$C,$D23309,'5.4 Capacity Factor'!$E:$E,$E23309)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23309))*($G23309-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23309,'5.2 Technology Specific'!B:B,$D23309,'5.2 Technology Specific'!C:C,$E23309)","v":775.70511797058862},0.31405065504882129,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23309,'5.4 Capacity Factor'!$C:$C,$D23309,'5.4 Capacity Factor'!$E:$E,$E23309)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23309))*($G23309-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23309,'5.2 Technology Specific'!B:B,$D23309,'5.2 Technology Specific'!C:C,$E23309)","v":276.97551563864471},0.11213583629094928]
["pe","pellet","pellet_solar","Lower Saxony","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23310,'5.4 Capacity Factor'!$C:$C,$D23310,'5.4 Capacity Factor'!$E:$E,$E23310)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23310))*($G23310-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23310,'5.2 Technology Specific'!B:B,$D23310,'5.2 Technology Specific'!C:C,$E23310)","v":2289.4690480124727},1.0299006063933749,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23310,'5.4 Capacity Factor'!$C:$C,$D23310,'5.4 Capacity Factor'!$E:$E,$E23310)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23310))*($G23310-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23310,'5.2 Technology Specific'!B:B,$D23310,'5.2 Technology Specific'!C:C,$E23310)","v":742.51359491601113},0.33401421273774673]
["pe","pellet","pellet_solar","Lower Saxony","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23311,'5.4 Capacity Factor'!$C:$C,$D23311,'5.4 Capacity Factor'!$E:$E,$E23311)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23311))*($G23311-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23311,'5.2 Technology Specific'!B:B,$D23311,'5.2 Technology Specific'!C:C,$E23311)","v":1833.9305540401474},0.78156000598344233,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23311,'5.4 Capacity Factor'!$C:$C,$D23311,'5.4 Capacity Factor'!$E:$E,$E23311)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23311))*($G23311-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23311,'5.2 Technology Specific'!B:B,$D23311,'5.2 Technology Specific'!C:C,$E23311)","v":553.55910240030505},0.23590841781389518]
["pe","pellet","pellet_solar","Lower Saxony","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23312,'5.4 Capacity Factor'!$C:$C,$D23312,'5.4 Capacity Factor'!$E:$E,$E23312)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23312))*($G23312-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23312,'5.2 Technology Specific'!B:B,$D23312,'5.2 Technology Specific'!C:C,$E23312)","v":799.16646622855751},0.32354917661075205,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23312,'5.4 Capacity Factor'!$C:$C,$D23312,'5.4 Capacity Factor'!$E:$E,$E23312)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23312))*($G23312-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23312,'5.2 Technology Specific'!B:B,$D23312,'5.2 Technology Specific'!C:C,$E23312)","v":283.69734798275198},0.11485722590394817]
["pe","pellet","pellet_solar","Northrhine-Westphalia","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23313,'5.4 Capacity Factor'!$C:$C,$D23313,'5.4 Capacity Factor'!$E:$E,$E23313)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23313))*($G23313-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23313,'5.2 Technology Specific'!B:B,$D23313,'5.2 Technology Specific'!C:C,$E23313)","v":2339.6479804583669},1.0524732255773128,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23313,'5.4 Capacity Factor'!$C:$C,$D23313,'5.4 Capacity Factor'!$E:$E,$E23313)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23313))*($G23313-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23313,'5.2 Technology Specific'!B:B,$D23313,'5.2 Technology Specific'!C:C,$E23313)","v":755.53914763753903},0.33987366065566299]
["pe","pellet","pellet_solar","Northrhine-Westphalia","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23314,'5.4 Capacity Factor'!$C:$C,$D23314,'5.4 Capacity Factor'!$E:$E,$E23314)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23314))*($G23314-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23314,'5.2 Technology Specific'!B:B,$D23314,'5.2 Technology Specific'!C:C,$E23314)","v":1873.9927588844837},0.79863318085850576,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23314,'5.4 Capacity Factor'!$C:$C,$D23314,'5.4 Capacity Factor'!$E:$E,$E23314)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23314))*($G23314-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23314,'5.2 Technology Specific'!B:B,$D23314,'5.2 Technology Specific'!C:C,$E23314)","v":563.26991890543911},0.24004684376963098]
["pe","pellet","pellet_solar","Northrhine-Westphalia","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23315,'5.4 Capacity Factor'!$C:$C,$D23315,'5.4 Capacity Factor'!$E:$E,$E23315)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23315))*($G23315-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23315,'5.2 Technology Specific'!B:B,$D23315,'5.2 Technology Specific'!C:C,$E23315)","v":816.62425414982908},0.33061710694325064,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23315,'5.4 Capacity Factor'!$C:$C,$D23315,'5.4 Capacity Factor'!$E:$E,$E23315)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23315))*($G23315-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23315,'5.2 Technology Specific'!B:B,$D23315,'5.2 Technology Specific'!C:C,$E23315)","v":288.67411175975042},0.11687211002419046]
["pe","pellet","pellet_solar","Rhineland-Palatinate","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23316,'5.4 Capacity Factor'!$C:$C,$D23316,'5.4 Capacity Factor'!$E:$E,$E23316)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23316))*($G23316-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23316,'5.2 Technology Specific'!B:B,$D23316,'5.2 Technology Specific'!C:C,$E23316)","v":2276.8331951723239},1.0242164620658225,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23316,'5.4 Capacity Factor'!$C:$C,$D23316,'5.4 Capacity Factor'!$E:$E,$E23316)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23316))*($G23316-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23316,'5.2 Technology Specific'!B:B,$D23316,'5.2 Technology Specific'!C:C,$E23316)","v":739.22468834743245},0.33253472260343331]
["pe","pellet","pellet_solar","Rhineland-Palatinate","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23317,'5.4 Capacity Factor'!$C:$C,$D23317,'5.4 Capacity Factor'!$E:$E,$E23317)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23317))*($G23317-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23317,'5.2 Technology Specific'!B:B,$D23317,'5.2 Technology Specific'!C:C,$E23317)","v":1823.8418049299271},0.77726051776259408,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23317,'5.4 Capacity Factor'!$C:$C,$D23317,'5.4 Capacity Factor'!$E:$E,$E23317)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23317))*($G23317-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23317,'5.2 Technology Specific'!B:B,$D23317,'5.2 Technology Specific'!C:C,$E23317)","v":551.10715514917524},0.23486347971411686]
[{"$f":"LEFT(C23318,2)","v":"pe"},{"$f":"IF(A23318=\"ga\", \"gas\", IF(LEFT(A23318,2)=\"hp\", \"electricity\", \"pellet\"))","v":"pellet"},"pellet_solar","Rhineland-Palatinate","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23318,'5.4 Capacity Factor'!$C:$C,$D23318,'5.4 Capacity Factor'!$E:$E,$E23318)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23318))*($G23318-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23318,'5.2 Technology Specific'!B:B,$D23318,'5.2 Technology Specific'!C:C,$E23318)","v":794.77012201731168},0.32176928016895212,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23318,'5.4 Capacity Factor'!$C:$C,$D23318,'5.4 Capacity Factor'!$E:$E,$E23318)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23318))*($G23318-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23318,'5.2 Technology Specific'!B:B,$D23318,'5.2 Technology Specific'!C:C,$E23318)","v":282.44073251111956},0.11434847470085813]
["pe","pellet","pellet_solar","Saarland","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23319,'5.4 Capacity Factor'!$C:$C,$D23319,'5.4 Capacity Factor'!$E:$E,$E23319)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23319))*($G23319-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23319,'5.2 Technology Specific'!B:B,$D23319,'5.2 Technology Specific'!C:C,$E23319)","v":2314.2050544899998},1.0410279147503372,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23319,'5.4 Capacity Factor'!$C:$C,$D23319,'5.4 Capacity Factor'!$E:$E,$E23319)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23319))*($G23319-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23319,'5.2 Technology Specific'!B:B,$D23319,'5.2 Technology Specific'!C:C,$E23319)","v":748.94160353349764},0.33690580455847841]
["pe","pellet","pellet_solar","Saarland","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23320,'5.4 Capacity Factor'!$C:$C,$D23320,'5.4 Capacity Factor'!$E:$E,$E23320)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23320))*($G23320-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23320,'5.2 Technology Specific'!B:B,$D23320,'5.2 Technology Specific'!C:C,$E23320)","v":1853.6798129844126},0.78997648113548369,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23320,'5.4 Capacity Factor'!$C:$C,$D23320,'5.4 Capacity Factor'!$E:$E,$E23320)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23320))*($G23320-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23320,'5.2 Technology Specific'!B:B,$D23320,'5.2 Technology Specific'!C:C,$E23320)","v":558.35131456299234},0.237950698727037]
["pe","pellet","pellet_solar","Saarland","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23321,'5.4 Capacity Factor'!$C:$C,$D23321,'5.4 Capacity Factor'!$E:$E,$E23321)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23321))*($G23321-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23321,'5.2 Technology Specific'!B:B,$D23321,'5.2 Technology Specific'!C:C,$E23321)","v":807.77254209459875},0.32703341785206425,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23321,'5.4 Capacity Factor'!$C:$C,$D23321,'5.4 Capacity Factor'!$E:$E,$E23321)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23321))*($G23321-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23321,'5.2 Technology Specific'!B:B,$D23321,'5.2 Technology Specific'!C:C,$E23321)","v":286.15334206835183},0.11585155549325984]
["pe","pellet","pellet_solar","Saxony","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23322,'5.4 Capacity Factor'!$C:$C,$D23322,'5.4 Capacity Factor'!$E:$E,$E23322)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23322))*($G23322-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23322,'5.2 Technology Specific'!B:B,$D23322,'5.2 Technology Specific'!C:C,$E23322)","v":2200.0369424839605},0.98967023953394517,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23322,'5.4 Capacity Factor'!$C:$C,$D23322,'5.4 Capacity Factor'!$E:$E,$E23322)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23322))*($G23322-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23322,'5.2 Technology Specific'!B:B,$D23322,'5.2 Technology Specific'!C:C,$E23322)","v":719.1572592273011},0.32350753901363066]
["pe","pellet","pellet_solar","Saxony","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23323,'5.4 Capacity Factor'!$C:$C,$D23323,'5.4 Capacity Factor'!$E:$E,$E23323)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23323))*($G23323-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23323,'5.2 Technology Specific'!B:B,$D23323,'5.2 Technology Specific'!C:C,$E23323)","v":1762.521982847155},0.75112805576269126,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23323,'5.4 Capacity Factor'!$C:$C,$D23323,'5.4 Capacity Factor'!$E:$E,$E23323)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23323))*($G23323-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23323,'5.2 Technology Specific'!B:B,$D23323,'5.2 Technology Specific'!C:C,$E23323)","v":536.14647546966273},0.22848773725534316]
["pe","pellet","pellet_solar","Saxony","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23324,'5.4 Capacity Factor'!$C:$C,$D23324,'5.4 Capacity Factor'!$E:$E,$E23324)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23324))*($G23324-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23324,'5.2 Technology Specific'!B:B,$D23324,'5.2 Technology Specific'!C:C,$E23324)","v":768.04896541969913},0.31095099814562716,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23324,'5.4 Capacity Factor'!$C:$C,$D23324,'5.4 Capacity Factor'!$E:$E,$E23324)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23324))*($G23324-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23324,'5.2 Technology Specific'!B:B,$D23324,'5.2 Technology Specific'!C:C,$E23324)","v":274.77342990387626},0.11124430360480821]
["pe","pellet","pellet_solar","Saxony-Anhalt","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23325,'5.4 Capacity Factor'!$C:$C,$D23325,'5.4 Capacity Factor'!$E:$E,$E23325)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23325))*($G23325-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23325,'5.2 Technology Specific'!B:B,$D23325,'5.2 Technology Specific'!C:C,$E23325)","v":2287.6388257871549},1.0290772945511266,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23325,'5.4 Capacity Factor'!$C:$C,$D23325,'5.4 Capacity Factor'!$E:$E,$E23325)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23325))*($G23325-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23325,'5.2 Technology Specific'!B:B,$D23325,'5.2 Technology Specific'!C:C,$E23325)","v":742.03744079085197},0.33380001834946099]
["pe","pellet","pellet_solar","Saxony-Anhalt","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23326,'5.4 Capacity Factor'!$C:$C,$D23326,'5.4 Capacity Factor'!$E:$E,$E23326)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23326))*($G23326-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23326,'5.2 Technology Specific'!B:B,$D23326,'5.2 Technology Specific'!C:C,$E23326)","v":1832.469274725272},0.78093725750064868,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23326,'5.4 Capacity Factor'!$C:$C,$D23326,'5.4 Capacity Factor'!$E:$E,$E23326)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23326))*($G23326-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23326,'5.2 Technology Specific'!B:B,$D23326,'5.2 Technology Specific'!C:C,$E23326)","v":553.20411974149329},0.23575713605007173]
["pe","pellet","pellet_solar","Saxony-Anhalt","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23327,'5.4 Capacity Factor'!$C:$C,$D23327,'5.4 Capacity Factor'!$E:$E,$E23327)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23327))*($G23327-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23327,'5.2 Technology Specific'!B:B,$D23327,'5.2 Technology Specific'!C:C,$E23327)","v":798.52968888512464},0.32329137201826907,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23327,'5.4 Capacity Factor'!$C:$C,$D23327,'5.4 Capacity Factor'!$E:$E,$E23327)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23327))*($G23327-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23327,'5.2 Technology Specific'!B:B,$D23327,'5.2 Technology Specific'!C:C,$E23327)","v":283.51542045514361},0.11478357103447109]
["pe","pellet","pellet_solar","Schleswig-Holstein","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23328,'5.4 Capacity Factor'!$C:$C,$D23328,'5.4 Capacity Factor'!$E:$E,$E23328)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23328))*($G23328-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23328,'5.2 Technology Specific'!B:B,$D23328,'5.2 Technology Specific'!C:C,$E23328)","v":2232.2128853848935},1.0041443479014365,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23328,'5.4 Capacity Factor'!$C:$C,$D23328,'5.4 Capacity Factor'!$E:$E,$E23328)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23328))*($G23328-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23328,'5.2 Technology Specific'!B:B,$D23328,'5.2 Technology Specific'!C:C,$E23328)","v":727.58167269350497},0.32729719869253476]
["pe","pellet","pellet_solar","Schleswig-Holstein","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23329,'5.4 Capacity Factor'!$C:$C,$D23329,'5.4 Capacity Factor'!$E:$E,$E23329)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23329))*($G23329-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23329,'5.2 Technology Specific'!B:B,$D23329,'5.2 Technology Specific'!C:C,$E23329)","v":1788.2144775609659},0.76207733968078661,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23329,'5.4 Capacity Factor'!$C:$C,$D23329,'5.4 Capacity Factor'!$E:$E,$E23329)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23329))*($G23329-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23329,'5.2 Technology Specific'!B:B,$D23329,'5.2 Technology Specific'!C:C,$E23329)","v":542.42704836224164},0.23116430784668299]
["pe","pellet","pellet_solar","Schleswig-Holstein","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23330,'5.4 Capacity Factor'!$C:$C,$D23330,'5.4 Capacity Factor'!$E:$E,$E23330)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23330))*($G23330-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23330,'5.2 Technology Specific'!B:B,$D23330,'5.2 Technology Specific'!C:C,$E23330)","v":779.24490747093944},0.31548376820685808,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23330,'5.4 Capacity Factor'!$C:$C,$D23330,'5.4 Capacity Factor'!$E:$E,$E23330)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23330))*($G23330-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23330,'5.2 Technology Specific'!B:B,$D23330,'5.2 Technology Specific'!C:C,$E23330)","v":277.9922043142526},0.11254745113937352]
["pe","pellet","pellet_solar","Thuringia","SFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23331,'5.4 Capacity Factor'!$C:$C,$D23331,'5.4 Capacity Factor'!$E:$E,$E23331)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23331))*($G23331-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23331,'5.2 Technology Specific'!B:B,$D23331,'5.2 Technology Specific'!C:C,$E23331)","v":2172.6733007340958},0.97736090901218864,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23331,'5.4 Capacity Factor'!$C:$C,$D23331,'5.4 Capacity Factor'!$E:$E,$E23331)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23331))*($G23331-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23331,'5.2 Technology Specific'!B:B,$D23331,'5.2 Technology Specific'!C:C,$E23331)","v":711.97362344567955},0.32027603393867721]
["pe","pellet","pellet_solar","Thuringia","sMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23332,'5.4 Capacity Factor'!$C:$C,$D23332,'5.4 Capacity Factor'!$E:$E,$E23332)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23332))*($G23332-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23332,'5.2 Technology Specific'!B:B,$D23332,'5.2 Technology Specific'!C:C,$E23332)","v":1740.6711472616364},0.7418159587733375,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23332,'5.4 Capacity Factor'!$C:$C,$D23332,'5.4 Capacity Factor'!$E:$E,$E23332)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23332))*($G23332-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23332,'5.2 Technology Specific'!B:B,$D23332,'5.2 Technology Specific'!C:C,$E23332)","v":530.7909277699672},0.2262053815341859]
["pe","pellet","pellet_solar","Thuringia","lMFH_low","low",2030,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23333,'5.4 Capacity Factor'!$C:$C,$D23333,'5.4 Capacity Factor'!$E:$E,$E23333)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$F:$F,'5.1 General Data'!$C:$C,$C23333))*($G23333-$G$6))*SUMIFS('5.2 Technology Specific'!F:F,'5.2 Technology Specific'!A:A,$C23333,'5.2 Technology Specific'!B:B,$D23333,'5.2 Technology Specific'!C:C,$E23333)","v":758.52709174757456},0.30709598856177106,{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23333,'5.4 Capacity Factor'!$C:$C,$D23333,'5.4 Capacity Factor'!$E:$E,$E23333)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C23333))*($G23333-$G$6))*SUMIFS('5.2 Technology Specific'!$H:$H,'5.2 Technology Specific'!A:A,$C23333,'5.2 Technology Specific'!B:B,$D23333,'5.2 Technology Specific'!C:C,$E23333)","v":272.02872807743961},0.11013308829046138]

{"sheet":"4.2. Fuelcost","index":17,"n_rows":23333,"n_cols":30,"rows_kept":281,"cut":true,"hidden":false,"merged":[[3,6,4,6],[3,0,4,0],[3,4,4,4],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
["Technology Abbr.","Fuel","Technology","Market","Building","Szenario","Year","[EUR/kWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime","Sum"]
[null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"[years]","[€/kWh]"]
[{"$f":"'4.1. CAPEX'!A6","v":"ga"},{"$f":"'4.1. CAPEX'!B6","v":"gas"},{"$f":"'4.1. CAPEX'!C6","v":"gas"},{"$f":"'4.1. CAPEX'!D6","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E6","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F6","v":"high"},{"$f":"'4.1. CAPEX'!G6","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6,'5.1 General Data'!$B:$B,RIGHT($E6,3))+($G6-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6)","v":18},{"$f":"SUMIFS($H6:$AB6,$H$5:$AB$5,\"<\"&$AC6)","v":1.8115364013296231}]
[{"$f":"'4.1. CAPEX'!A7","v":"ga"},{"$f":"'4.1. CAPEX'!B7","v":"gas"},{"$f":"'4.1. CAPEX'!C7","v":"gas"},{"$f":"'4.1. CAPEX'!D7","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E7","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F7","v":"high"},{"$f":"'4.1. CAPEX'!G7","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7,'5.1 General Data'!$B:$B,RIGHT($E7,3))+($G7-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7)","v":18},{"$f":"SUMIFS($H7:$AB7,$H$5:$AB$5,\"<\"&$AC7)","v":1.8115364013296231}]
[{"$f":"'4.1. CAPEX'!A8","v":"ga"},{"$f":"'4.1. CAPEX'!B8","v":"gas"},{"$f":"'4.1. CAPEX'!C8","v":"gas"},{"$f":"'4.1. CAPEX'!D8","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E8","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F8","v":"high"},{"$f":"'4.1. CAPEX'!G8","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8,'5.1 General Data'!$B:$B,RIGHT($E8,3))+($G8-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A9","v":"ga"},{"$f":"'4.1. CAPEX'!B9","v":"gas"},{"$f":"'4.1. CAPEX'!C9","v":"gas"},{"$f":"'4.1. CAPEX'!D9","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E9","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F9","v":"high"},{"$f":"'4.1. CAPEX'!G9","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9,'5.1 General Data'!$B:$B,RIGHT($E9,3))+($G9-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A10","v":"ga"},{"$f":"'4.1. CAPEX'!B10","v":"gas"},{"$f":"'4.1. CAPEX'!C10","v":"gas"},{"$f":"'4.1. CAPEX'!D10","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E10","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F10","v":"high"},{"$f":"'4.1. CAPEX'!G10","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10,'5.1 General Data'!$B:$B,RIGHT($E10,3))+($G10-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A11","v":"ga"},{"$f":"'4.1. CAPEX'!B11","v":"gas"},{"$f":"'4.1. CAPEX'!C11","v":"gas"},{"$f":"'4.1. CAPEX'!D11","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E11","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11","v":"high"},{"$f":"'4.1. CAPEX'!G11","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11,'5.1 General Data'!$B:$B,RIGHT($E11,3))+($G11-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A12","v":"ga"},{"$f":"'4.1. CAPEX'!B12","v":"gas"},{"$f":"'4.1. CAPEX'!C12","v":"gas"},{"$f":"'4.1. CAPEX'!D12","v":"Berlin"},{"$f":"'4.1. CAPEX'!E12","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F12","v":"high"},{"$f":"'4.1. CAPEX'!G12","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12,'5.1 General Data'!$B:$B,RIGHT($E12,3))+($G12-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A13","v":"ga"},{"$f":"'4.1. CAPEX'!B13","v":"gas"},{"$f":"'4.1. CAPEX'!C13","v":"gas"},{"$f":"'4.1. CAPEX'!D13","v":"Berlin"},{"$f":"'4.1. CAPEX'!E13","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F13","v":"high"},{"$f":"'4.1. CAPEX'!G13","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13,'5.1 General Data'!$B:$B,RIGHT($E13,3))+($G13-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A14","v":"ga"},{"$f":"'4.1. CAPEX'!B14","v":"gas"},{"$f":"'4.1. CAPEX'!C14","v":"gas"},{"$f":"'4.1. CAPEX'!D14","v":"Berlin"},{"$f":"'4.1. CAPEX'!E14","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F14","v":"high"},{"$f":"'4.1. CAPEX'!G14","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14,'5.1 General Data'!$B:$B,RIGHT($E14,3))+($G14-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A15","v":"ga"},{"$f":"'4.1. CAPEX'!B15","v":"gas"},{"$f":"'4.1. CAPEX'!C15","v":"gas"},{"$f":"'4.1. CAPEX'!D15","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E15","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F15","v":"high"},{"$f":"'4.1. CAPEX'!G15","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15,'5.1 General Data'!$B:$B,RIGHT($E15,3))+($G15-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A16","v":"ga"},{"$f":"'4.1. CAPEX'!B16","v":"gas"},{"$f":"'4.1. CAPEX'!C16","v":"gas"},{"$f":"'4.1. CAPEX'!D16","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E16","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F16","v":"high"},{"$f":"'4.1. CAPEX'!G16","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16,'5.1 General Data'!$B:$B,RIGHT($E16,3))+($G16-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A17","v":"ga"},{"$f":"'4.1. CAPEX'!B17","v":"gas"},{"$f":"'4.1. CAPEX'!C17","v":"gas"},{"$f":"'4.1. CAPEX'!D17","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E17","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F17","v":"high"},{"$f":"'4.1. CAPEX'!G17","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17,'5.1 General Data'!$B:$B,RIGHT($E17,3))+($G17-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A18","v":"ga"},{"$f":"'4.1. CAPEX'!B18","v":"gas"},{"$f":"'4.1. CAPEX'!C18","v":"gas"},{"$f":"'4.1. CAPEX'!D18","v":"Bremen"},{"$f":"'4.1. CAPEX'!E18","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F18","v":"high"},{"$f":"'4.1. CAPEX'!G18","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18,'5.1 General Data'!$B:$B,RIGHT($E18,3))+($G18-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A19","v":"ga"},{"$f":"'4.1. CAPEX'!B19","v":"gas"},{"$f":"'4.1. CAPEX'!C19","v":"gas"},{"$f":"'4.1. CAPEX'!D19","v":"Bremen"},{"$f":"'4.1. CAPEX'!E19","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F19","v":"high"},{"$f":"'4.1. CAPEX'!G19","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19,'5.1 General Data'!$B:$B,RIGHT($E19,3))+($G19-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A20","v":"ga"},{"$f":"'4.1. CAPEX'!B20","v":"gas"},{"$f":"'4.1. CAPEX'!C20","v":"gas"},{"$f":"'4.1. CAPEX'!D20","v":"Bremen"},{"$f":"'4.1. CAPEX'!E20","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20","v":"high"},{"$f":"'4.1. CAPEX'!G20","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20,'5.1 General Data'!$B:$B,RIGHT($E20,3))+($G20-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A21","v":"ga"},{"$f":"'4.1. CAPEX'!B21","v":"gas"},{"$f":"'4.1. CAPEX'!C21","v":"gas"},{"$f":"'4.1. CAPEX'!D21","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E21","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F21","v":"high"},{"$f":"'4.1. CAPEX'!G21","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21,'5.1 General Data'!$B:$B,RIGHT($E21,3))+($G21-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A22","v":"ga"},{"$f":"'4.1. CAPEX'!B22","v":"gas"},{"$f":"'4.1. CAPEX'!C22","v":"gas"},{"$f":"'4.1. CAPEX'!D22","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E22","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F22","v":"high"},{"$f":"'4.1. CAPEX'!G22","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22,'5.1 General Data'!$B:$B,RIGHT($E22,3))+($G22-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A23","v":"ga"},{"$f":"'4.1. CAPEX'!B23","v":"gas"},{"$f":"'4.1. CAPEX'!C23","v":"gas"},{"$f":"'4.1. CAPEX'!D23","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E23","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F23","v":"high"},{"$f":"'4.1. CAPEX'!G23","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23,'5.1 General Data'!$B:$B,RIGHT($E23,3))+($G23-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A24","v":"ga"},{"$f":"'4.1. CAPEX'!B24","v":"gas"},{"$f":"'4.1. CAPEX'!C24","v":"gas"},{"$f":"'4.1. CAPEX'!D24","v":"Hesse"},{"$f":"'4.1. CAPEX'!E24","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F24","v":"high"},{"$f":"'4.1. CAPEX'!G24","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G24+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B24,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F24)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C24,'5.1 General Data'!$B:$B,RIGHT($E24,3))+($G24-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C24))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C24)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A25","v":"ga"},{"$f":"'4.1. CAPEX'!B25","v":"gas"},{"$f":"'4.1. CAPEX'!C25","v":"gas"},{"$f":"'4.1. CAPEX'!D25","v":"Hesse"},{"$f":"'4.1. CAPEX'!E25","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F25","v":"high"},{"$f":"'4.1. CAPEX'!G25","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G25+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B25,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F25)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C25,'5.1 General Data'!$B:$B,RIGHT($E25,3))+($G25-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C25))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C25)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A26","v":"ga"},{"$f":"'4.1. CAPEX'!B26","v":"gas"},{"$f":"'4.1. CAPEX'!C26","v":"gas"},{"$f":"'4.1. CAPEX'!D26","v":"Hesse"},{"$f":"'4.1. CAPEX'!E26","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F26","v":"high"},{"$f":"'4.1. CAPEX'!G26","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G26+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B26,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F26)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C26,'5.1 General Data'!$B:$B,RIGHT($E26,3))+($G26-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C26))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C26)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A27","v":"ga"},{"$f":"'4.1. CAPEX'!B27","v":"gas"},{"$f":"'4.1. CAPEX'!C27","v":"gas"},{"$f":"'4.1. CAPEX'!D27","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E27","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F27","v":"high"},{"$f":"'4.1. CAPEX'!G27","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G27+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B27,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F27)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C27,'5.1 General Data'!$B:$B,RIGHT($E27,3))+($G27-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C27))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C27)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A28","v":"ga"},{"$f":"'4.1. CAPEX'!B28","v":"gas"},{"$f":"'4.1. CAPEX'!C28","v":"gas"},{"$f":"'4.1. CAPEX'!D28","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E28","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F28","v":"high"},{"$f":"'4.1. CAPEX'!G28","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G28+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B28,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F28)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C28,'5.1 General Data'!$B:$B,RIGHT($E28,3))+($G28-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C28))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C28)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A29","v":"ga"},{"$f":"'4.1. CAPEX'!B29","v":"gas"},{"$f":"'4.1. CAPEX'!C29","v":"gas"},{"$f":"'4.1. CAPEX'!D29","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E29","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F29","v":"high"},{"$f":"'4.1. CAPEX'!G29","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G29+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B29,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F29)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C29,'5.1 General Data'!$B:$B,RIGHT($E29,3))+($G29-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C29))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C29)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A30","v":"ga"},{"$f":"'4.1. CAPEX'!B30","v":"gas"},{"$f":"'4.1. CAPEX'!C30","v":"gas"},{"$f":"'4.1. CAPEX'!D30","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E30","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F30","v":"high"},{"$f":"'4.1. CAPEX'!G30","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G30+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B30,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F30)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C30,'5.1 General Data'!$B:$B,RIGHT($E30,3))+($G30-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C30))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C30)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A31","v":"ga"},{"$f":"'4.1. CAPEX'!B31","v":"gas"},{"$f":"'4.1. CAPEX'!C31","v":"gas"},{"$f":"'4.1. CAPEX'!D31","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E31","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F31","v":"high"},{"$f":"'4.1. CAPEX'!G31","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G31+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B31,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F31)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C31,'5.1 General Data'!$B:$B,RIGHT($E31,3))+($G31-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C31))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C31)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A32","v":"ga"},{"$f":"'4.1. CAPEX'!B32","v":"gas"},{"$f":"'4.1. CAPEX'!C32","v":"gas"},{"$f":"'4.1. CAPEX'!D32","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E32","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F32","v":"high"},{"$f":"'4.1. CAPEX'!G32","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G32+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B32,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F32)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C32,'5.1 General Data'!$B:$B,RIGHT($E32,3))+($G32-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C32))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C32)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A33","v":"ga"},{"$f":"'4.1. CAPEX'!B33","v":"gas"},{"$f":"'4.1. CAPEX'!C33","v":"gas"},{"$f":"'4.1. CAPEX'!D33","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E33","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F33","v":"high"},{"$f":"'4.1. CAPEX'!G33","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G33+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B33,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F33)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C33,'5.1 General Data'!$B:$B,RIGHT($E33,3))+($G33-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C33))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C33)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A34","v":"ga"},{"$f":"'4.1. CAPEX'!B34","v":"gas"},{"$f":"'4.1. CAPEX'!C34","v":"gas"},{"$f":"'4.1. CAPEX'!D34","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E34","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F34","v":"high"},{"$f":"'4.1. CAPEX'!G34","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G34+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B34,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F34)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C34,'5.1 General Data'!$B:$B,RIGHT($E34,3))+($G34-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C34))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C34)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A35","v":"ga"},{"$f":"'4.1. CAPEX'!B35","v":"gas"},{"$f":"'4.1. CAPEX'!C35","v":"gas"},{"$f":"'4.1. CAPEX'!D35","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E35","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F35","v":"high"},{"$f":"'4.1. CAPEX'!G35","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G35+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B35,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F35)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C35,'5.1 General Data'!$B:$B,RIGHT($E35,3))+($G35-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C35))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C35)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A36","v":"ga"},{"$f":"'4.1. CAPEX'!B36","v":"gas"},{"$f":"'4.1. CAPEX'!C36","v":"gas"},{"$f":"'4.1. CAPEX'!D36","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E36","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F36","v":"high"},{"$f":"'4.1. CAPEX'!G36","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G36+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B36,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F36)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C36,'5.1 General Data'!$B:$B,RIGHT($E36,3))+($G36-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C36))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C36)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A37","v":"ga"},{"$f":"'4.1. CAPEX'!B37","v":"gas"},{"$f":"'4.1. CAPEX'!C37","v":"gas"},{"$f":"'4.1. CAPEX'!D37","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E37","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F37","v":"high"},{"$f":"'4.1. CAPEX'!G37","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G37+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B37,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F37)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C37,'5.1 General Data'!$B:$B,RIGHT($E37,3))+($G37-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C37))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C37)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A38","v":"ga"},{"$f":"'4.1. CAPEX'!B38","v":"gas"},{"$f":"'4.1. CAPEX'!C38","v":"gas"},{"$f":"'4.1. CAPEX'!D38","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E38","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F38","v":"high"},{"$f":"'4.1. CAPEX'!G38","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G38+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B38,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F38)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C38,'5.1 General Data'!$B:$B,RIGHT($E38,3))+($G38-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C38))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C38)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A39","v":"ga"},{"$f":"'4.1. CAPEX'!B39","v":"gas"},{"$f":"'4.1. CAPEX'!C39","v":"gas"},{"$f":"'4.1. CAPEX'!D39","v":"Saarland"},{"$f":"'4.1. CAPEX'!E39","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F39","v":"high"},{"$f":"'4.1. CAPEX'!G39","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G39+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B39,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F39)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C39,'5.1 General Data'!$B:$B,RIGHT($E39,3))+($G39-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C39))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C39)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A40","v":"ga"},{"$f":"'4.1. CAPEX'!B40","v":"gas"},{"$f":"'4.1. CAPEX'!C40","v":"gas"},{"$f":"'4.1. CAPEX'!D40","v":"Saarland"},{"$f":"'4.1. CAPEX'!E40","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F40","v":"high"},{"$f":"'4.1. CAPEX'!G40","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G40+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B40,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F40)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C40,'5.1 General Data'!$B:$B,RIGHT($E40,3))+($G40-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C40))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C40)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A41","v":"ga"},{"$f":"'4.1. CAPEX'!B41","v":"gas"},{"$f":"'4.1. CAPEX'!C41","v":"gas"},{"$f":"'4.1. CAPEX'!D41","v":"Saarland"},{"$f":"'4.1. CAPEX'!E41","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F41","v":"high"},{"$f":"'4.1. CAPEX'!G41","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G41+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B41,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F41)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C41,'5.1 General Data'!$B:$B,RIGHT($E41,3))+($G41-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C41))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C41)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A42","v":"ga"},{"$f":"'4.1. CAPEX'!B42","v":"gas"},{"$f":"'4.1. CAPEX'!C42","v":"gas"},{"$f":"'4.1. CAPEX'!D42","v":"Saxony"},{"$f":"'4.1. CAPEX'!E42","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F42","v":"high"},{"$f":"'4.1. CAPEX'!G42","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G42+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B42,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F42)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C42,'5.1 General Data'!$B:$B,RIGHT($E42,3))+($G42-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C42))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C42)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A43","v":"ga"},{"$f":"'4.1. CAPEX'!B43","v":"gas"},{"$f":"'4.1. CAPEX'!C43","v":"gas"},{"$f":"'4.1. CAPEX'!D43","v":"Saxony"},{"$f":"'4.1. CAPEX'!E43","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F43","v":"high"},{"$f":"'4.1. CAPEX'!G43","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G43+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B43,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F43)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C43,'5.1 General Data'!$B:$B,RIGHT($E43,3))+($G43-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C43))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C43)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A44","v":"ga"},{"$f":"'4.1. CAPEX'!B44","v":"gas"},{"$f":"'4.1. CAPEX'!C44","v":"gas"},{"$f":"'4.1. CAPEX'!D44","v":"Saxony"},{"$f":"'4.1. CAPEX'!E44","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F44","v":"high"},{"$f":"'4.1. CAPEX'!G44","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G44+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B44,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F44)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C44,'5.1 General Data'!$B:$B,RIGHT($E44,3))+($G44-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C44))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C44)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A45","v":"ga"},{"$f":"'4.1. CAPEX'!B45","v":"gas"},{"$f":"'4.1. CAPEX'!C45","v":"gas"},{"$f":"'4.1. CAPEX'!D45","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E45","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F45","v":"high"},{"$f":"'4.1. CAPEX'!G45","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G45+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B45,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F45)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C45,'5.1 General Data'!$B:$B,RIGHT($E45,3))+($G45-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C45))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C45)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A46","v":"ga"},{"$f":"'4.1. CAPEX'!B46","v":"gas"},{"$f":"'4.1. CAPEX'!C46","v":"gas"},{"$f":"'4.1. CAPEX'!D46","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E46","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F46","v":"high"},{"$f":"'4.1. CAPEX'!G46","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G46+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B46,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F46)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C46,'5.1 General Data'!$B:$B,RIGHT($E46,3))+($G46-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C46))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C46)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A47","v":"ga"},{"$f":"'4.1. CAPEX'!B47","v":"gas"},{"$f":"'4.1. CAPEX'!C47","v":"gas"},{"$f":"'4.1. CAPEX'!D47","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E47","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F47","v":"high"},{"$f":"'4.1. CAPEX'!G47","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G47+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B47,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F47)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C47,'5.1 General Data'!$B:$B,RIGHT($E47,3))+($G47-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C47))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C47)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A48","v":"ga"},{"$f":"'4.1. CAPEX'!B48","v":"gas"},{"$f":"'4.1. CAPEX'!C48","v":"gas"},{"$f":"'4.1. CAPEX'!D48","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E48","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F48","v":"high"},{"$f":"'4.1. CAPEX'!G48","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G48+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B48,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F48)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C48,'5.1 General Data'!$B:$B,RIGHT($E48,3))+($G48-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C48))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C48)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A49","v":"ga"},{"$f":"'4.1. CAPEX'!B49","v":"gas"},{"$f":"'4.1. CAPEX'!C49","v":"gas"},{"$f":"'4.1. CAPEX'!D49","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E49","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F49","v":"high"},{"$f":"'4.1. CAPEX'!G49","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G49+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B49,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F49)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C49,'5.1 General Data'!$B:$B,RIGHT($E49,3))+($G49-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C49))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C49)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A50","v":"ga"},{"$f":"'4.1. CAPEX'!B50","v":"gas"},{"$f":"'4.1. CAPEX'!C50","v":"gas"},{"$f":"'4.1. CAPEX'!D50","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E50","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F50","v":"high"},{"$f":"'4.1. CAPEX'!G50","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G50+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B50,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F50)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C50,'5.1 General Data'!$B:$B,RIGHT($E50,3))+($G50-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C50))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C50)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A51","v":"ga"},{"$f":"'4.1. CAPEX'!B51","v":"gas"},{"$f":"'4.1. CAPEX'!C51","v":"gas"},{"$f":"'4.1. CAPEX'!D51","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E51","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F51","v":"high"},{"$f":"'4.1. CAPEX'!G51","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G51+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B51,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F51)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C51,'5.1 General Data'!$B:$B,RIGHT($E51,3))+($G51-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C51))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C51)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A52","v":"ga"},{"$f":"'4.1. CAPEX'!B52","v":"gas"},{"$f":"'4.1. CAPEX'!C52","v":"gas"},{"$f":"'4.1. CAPEX'!D52","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E52","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F52","v":"high"},{"$f":"'4.1. CAPEX'!G52","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G52+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B52,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F52)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C52,'5.1 General Data'!$B:$B,RIGHT($E52,3))+($G52-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C52))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C52)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A53","v":"ga"},{"$f":"'4.1. CAPEX'!B53","v":"gas"},{"$f":"'4.1. CAPEX'!C53","v":"gas"},{"$f":"'4.1. CAPEX'!D53","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E53","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F53","v":"high"},{"$f":"'4.1. CAPEX'!G53","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.25391985150198232},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.19863622138238268},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.1480659197021813},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.100989879708971},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.9434470327269764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.6908205052031793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.4327797199717692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1020158166318726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.9322406868995813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.7444946812463245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.547469248774435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3430029604538547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.1379433191739348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.9231050780356305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7052578841493594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.3952409675833206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.0946350025603497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.8012139526084467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.6337014383866522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G53+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B53,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F53)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C53,'5.1 General Data'!$B:$B,RIGHT($E53,3))+($G53-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C53))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C53)","v":18},1.8115364013296231]
[{"$f":"'4.1. CAPEX'!A54","v":"ga"},{"$f":"'4.1. CAPEX'!B54","v":"gas"},{"$f":"'4.1. CAPEX'!C54","v":"gas"},{"$f":"'4.1. CAPEX'!D54","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E54","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F54","v":"high"},{"$f":"'4.1. CAPEX'!G54","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G54+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B54,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F54)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C54,'5.1 General Data'!$B:$B,RIGHT($E54,3))+($G54-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C54))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C54)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A55","v":"ga"},{"$f":"'4.1. CAPEX'!B55","v":"gas"},{"$f":"'4.1. CAPEX'!C55","v":"gas"},{"$f":"'4.1. CAPEX'!D55","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E55","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F55","v":"high"},{"$f":"'4.1. CAPEX'!G55","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G55+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B55,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F55)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C55,'5.1 General Data'!$B:$B,RIGHT($E55,3))+($G55-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C55))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C55)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A56","v":"ga"},{"$f":"'4.1. CAPEX'!B56","v":"gas"},{"$f":"'4.1. CAPEX'!C56","v":"gas"},{"$f":"'4.1. CAPEX'!D56","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E56","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F56","v":"high"},{"$f":"'4.1. CAPEX'!G56","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G56+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B56,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F56)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C56,'5.1 General Data'!$B:$B,RIGHT($E56,3))+($G56-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C56))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C56)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A57","v":"ga"},{"$f":"'4.1. CAPEX'!B57","v":"gas"},{"$f":"'4.1. CAPEX'!C57","v":"gas"},{"$f":"'4.1. CAPEX'!D57","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E57","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F57","v":"high"},{"$f":"'4.1. CAPEX'!G57","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G57+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B57,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F57)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C57,'5.1 General Data'!$B:$B,RIGHT($E57,3))+($G57-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C57))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C57)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A58","v":"ga"},{"$f":"'4.1. CAPEX'!B58","v":"gas"},{"$f":"'4.1. CAPEX'!C58","v":"gas"},{"$f":"'4.1. CAPEX'!D58","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E58","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F58","v":"high"},{"$f":"'4.1. CAPEX'!G58","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G58+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B58,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F58)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C58,'5.1 General Data'!$B:$B,RIGHT($E58,3))+($G58-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C58))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C58)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A59","v":"ga"},{"$f":"'4.1. CAPEX'!B59","v":"gas"},{"$f":"'4.1. CAPEX'!C59","v":"gas"},{"$f":"'4.1. CAPEX'!D59","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E59","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F59","v":"high"},{"$f":"'4.1. CAPEX'!G59","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G59+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B59,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F59)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C59,'5.1 General Data'!$B:$B,RIGHT($E59,3))+($G59-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C59))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C59)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A60","v":"ga"},{"$f":"'4.1. CAPEX'!B60","v":"gas"},{"$f":"'4.1. CAPEX'!C60","v":"gas"},{"$f":"'4.1. CAPEX'!D60","v":"Berlin"},{"$f":"'4.1. CAPEX'!E60","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F60","v":"high"},{"$f":"'4.1. CAPEX'!G60","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G60+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B60,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F60)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C60,'5.1 General Data'!$B:$B,RIGHT($E60,3))+($G60-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C60))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C60)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A61","v":"ga"},{"$f":"'4.1. CAPEX'!B61","v":"gas"},{"$f":"'4.1. CAPEX'!C61","v":"gas"},{"$f":"'4.1. CAPEX'!D61","v":"Berlin"},{"$f":"'4.1. CAPEX'!E61","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F61","v":"high"},{"$f":"'4.1. CAPEX'!G61","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G61+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B61,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F61)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C61,'5.1 General Data'!$B:$B,RIGHT($E61,3))+($G61-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C61))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C61)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A62","v":"ga"},{"$f":"'4.1. CAPEX'!B62","v":"gas"},{"$f":"'4.1. CAPEX'!C62","v":"gas"},{"$f":"'4.1. CAPEX'!D62","v":"Berlin"},{"$f":"'4.1. CAPEX'!E62","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F62","v":"high"},{"$f":"'4.1. CAPEX'!G62","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G62+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B62,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F62)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C62,'5.1 General Data'!$B:$B,RIGHT($E62,3))+($G62-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C62))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C62)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A63","v":"ga"},{"$f":"'4.1. CAPEX'!B63","v":"gas"},{"$f":"'4.1. CAPEX'!C63","v":"gas"},{"$f":"'4.1. CAPEX'!D63","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E63","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F63","v":"high"},{"$f":"'4.1. CAPEX'!G63","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G63+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B63,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F63)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C63,'5.1 General Data'!$B:$B,RIGHT($E63,3))+($G63-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C63))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C63)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A64","v":"ga"},{"$f":"'4.1. CAPEX'!B64","v":"gas"},{"$f":"'4.1. CAPEX'!C64","v":"gas"},{"$f":"'4.1. CAPEX'!D64","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E64","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F64","v":"high"},{"$f":"'4.1. CAPEX'!G64","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G64+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B64,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F64)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C64,'5.1 General Data'!$B:$B,RIGHT($E64,3))+($G64-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C64))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C64)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A65","v":"ga"},{"$f":"'4.1. CAPEX'!B65","v":"gas"},{"$f":"'4.1. CAPEX'!C65","v":"gas"},{"$f":"'4.1. CAPEX'!D65","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E65","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F65","v":"high"},{"$f":"'4.1. CAPEX'!G65","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G65+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B65,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F65)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C65,'5.1 General Data'!$B:$B,RIGHT($E65,3))+($G65-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C65))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C65)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A66","v":"ga"},{"$f":"'4.1. CAPEX'!B66","v":"gas"},{"$f":"'4.1. CAPEX'!C66","v":"gas"},{"$f":"'4.1. CAPEX'!D66","v":"Bremen"},{"$f":"'4.1. CAPEX'!E66","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F66","v":"high"},{"$f":"'4.1. CAPEX'!G66","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G66+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B66,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F66)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C66,'5.1 General Data'!$B:$B,RIGHT($E66,3))+($G66-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C66))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C66)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A67","v":"ga"},{"$f":"'4.1. CAPEX'!B67","v":"gas"},{"$f":"'4.1. CAPEX'!C67","v":"gas"},{"$f":"'4.1. CAPEX'!D67","v":"Bremen"},{"$f":"'4.1. CAPEX'!E67","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F67","v":"high"},{"$f":"'4.1. CAPEX'!G67","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G67+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B67,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F67)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C67,'5.1 General Data'!$B:$B,RIGHT($E67,3))+($G67-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C67))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C67)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A68","v":"ga"},{"$f":"'4.1. CAPEX'!B68","v":"gas"},{"$f":"'4.1. CAPEX'!C68","v":"gas"},{"$f":"'4.1. CAPEX'!D68","v":"Bremen"},{"$f":"'4.1. CAPEX'!E68","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F68","v":"high"},{"$f":"'4.1. CAPEX'!G68","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G68+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B68,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F68)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C68,'5.1 General Data'!$B:$B,RIGHT($E68,3))+($G68-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C68))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C68)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A69","v":"ga"},{"$f":"'4.1. CAPEX'!B69","v":"gas"},{"$f":"'4.1. CAPEX'!C69","v":"gas"},{"$f":"'4.1. CAPEX'!D69","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E69","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F69","v":"high"},{"$f":"'4.1. CAPEX'!G69","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G69+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B69,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F69)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C69,'5.1 General Data'!$B:$B,RIGHT($E69,3))+($G69-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C69))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C69)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A70","v":"ga"},{"$f":"'4.1. CAPEX'!B70","v":"gas"},{"$f":"'4.1. CAPEX'!C70","v":"gas"},{"$f":"'4.1. CAPEX'!D70","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E70","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F70","v":"high"},{"$f":"'4.1. CAPEX'!G70","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G70+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B70,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F70)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C70,'5.1 General Data'!$B:$B,RIGHT($E70,3))+($G70-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C70))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C70)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A71","v":"ga"},{"$f":"'4.1. CAPEX'!B71","v":"gas"},{"$f":"'4.1. CAPEX'!C71","v":"gas"},{"$f":"'4.1. CAPEX'!D71","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E71","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F71","v":"high"},{"$f":"'4.1. CAPEX'!G71","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G71+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B71,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F71)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C71,'5.1 General Data'!$B:$B,RIGHT($E71,3))+($G71-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C71))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C71)","v":18},{"$f":"SUMIFS($H71:$AB71,$H$5:$AB$5,\"<\"&$AC71)","v":1.9735259678984929}]
[{"$f":"'4.1. CAPEX'!A72","v":"ga"},{"$f":"'4.1. CAPEX'!B72","v":"gas"},{"$f":"'4.1. CAPEX'!C72","v":"gas"},{"$f":"'4.1. CAPEX'!D72","v":"Hesse"},{"$f":"'4.1. CAPEX'!E72","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F72","v":"high"},{"$f":"'4.1. CAPEX'!G72","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G72+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B72,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F72)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C72,'5.1 General Data'!$B:$B,RIGHT($E72,3))+($G72-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C72))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C72)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A73","v":"ga"},{"$f":"'4.1. CAPEX'!B73","v":"gas"},{"$f":"'4.1. CAPEX'!C73","v":"gas"},{"$f":"'4.1. CAPEX'!D73","v":"Hesse"},{"$f":"'4.1. CAPEX'!E73","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F73","v":"high"},{"$f":"'4.1. CAPEX'!G73","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G73+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B73,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F73)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C73,'5.1 General Data'!$B:$B,RIGHT($E73,3))+($G73-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C73))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C73)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A74","v":"ga"},{"$f":"'4.1. CAPEX'!B74","v":"gas"},{"$f":"'4.1. CAPEX'!C74","v":"gas"},{"$f":"'4.1. CAPEX'!D74","v":"Hesse"},{"$f":"'4.1. CAPEX'!E74","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F74","v":"high"},{"$f":"'4.1. CAPEX'!G74","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G74+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B74,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F74)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C74,'5.1 General Data'!$B:$B,RIGHT($E74,3))+($G74-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C74))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C74)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A75","v":"ga"},{"$f":"'4.1. CAPEX'!B75","v":"gas"},{"$f":"'4.1. CAPEX'!C75","v":"gas"},{"$f":"'4.1. CAPEX'!D75","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E75","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F75","v":"high"},{"$f":"'4.1. CAPEX'!G75","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G75+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B75,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F75)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C75,'5.1 General Data'!$B:$B,RIGHT($E75,3))+($G75-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C75))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C75)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A76","v":"ga"},{"$f":"'4.1. CAPEX'!B76","v":"gas"},{"$f":"'4.1. CAPEX'!C76","v":"gas"},{"$f":"'4.1. CAPEX'!D76","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E76","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F76","v":"high"},{"$f":"'4.1. CAPEX'!G76","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G76+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B76,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F76)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C76,'5.1 General Data'!$B:$B,RIGHT($E76,3))+($G76-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C76))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C76)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A77","v":"ga"},{"$f":"'4.1. CAPEX'!B77","v":"gas"},{"$f":"'4.1. CAPEX'!C77","v":"gas"},{"$f":"'4.1. CAPEX'!D77","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E77","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F77","v":"high"},{"$f":"'4.1. CAPEX'!G77","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G77+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B77,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F77)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C77,'5.1 General Data'!$B:$B,RIGHT($E77,3))+($G77-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C77))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C77)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A78","v":"ga"},{"$f":"'4.1. CAPEX'!B78","v":"gas"},{"$f":"'4.1. CAPEX'!C78","v":"gas"},{"$f":"'4.1. CAPEX'!D78","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E78","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F78","v":"high"},{"$f":"'4.1. CAPEX'!G78","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G78+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B78,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F78)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C78,'5.1 General Data'!$B:$B,RIGHT($E78,3))+($G78-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C78))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C78)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A79","v":"ga"},{"$f":"'4.1. CAPEX'!B79","v":"gas"},{"$f":"'4.1. CAPEX'!C79","v":"gas"},{"$f":"'4.1. CAPEX'!D79","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E79","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F79","v":"high"},{"$f":"'4.1. CAPEX'!G79","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G79+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B79,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F79)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C79,'5.1 General Data'!$B:$B,RIGHT($E79,3))+($G79-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C79))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C79)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A80","v":"ga"},{"$f":"'4.1. CAPEX'!B80","v":"gas"},{"$f":"'4.1. CAPEX'!C80","v":"gas"},{"$f":"'4.1. CAPEX'!D80","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E80","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F80","v":"high"},{"$f":"'4.1. CAPEX'!G80","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G80+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B80,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F80)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C80,'5.1 General Data'!$B:$B,RIGHT($E80,3))+($G80-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C80))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C80)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A81","v":"ga"},{"$f":"'4.1. CAPEX'!B81","v":"gas"},{"$f":"'4.1. CAPEX'!C81","v":"gas"},{"$f":"'4.1. CAPEX'!D81","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E81","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F81","v":"high"},{"$f":"'4.1. CAPEX'!G81","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G81+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B81,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F81)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C81,'5.1 General Data'!$B:$B,RIGHT($E81,3))+($G81-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C81))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C81)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A82","v":"ga"},{"$f":"'4.1. CAPEX'!B82","v":"gas"},{"$f":"'4.1. CAPEX'!C82","v":"gas"},{"$f":"'4.1. CAPEX'!D82","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E82","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F82","v":"high"},{"$f":"'4.1. CAPEX'!G82","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G82+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B82,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F82)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C82,'5.1 General Data'!$B:$B,RIGHT($E82,3))+($G82-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C82))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C82)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A83","v":"ga"},{"$f":"'4.1. CAPEX'!B83","v":"gas"},{"$f":"'4.1. CAPEX'!C83","v":"gas"},{"$f":"'4.1. CAPEX'!D83","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E83","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F83","v":"high"},{"$f":"'4.1. CAPEX'!G83","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G83+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B83,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F83)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C83,'5.1 General Data'!$B:$B,RIGHT($E83,3))+($G83-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C83))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C83)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A84","v":"ga"},{"$f":"'4.1. CAPEX'!B84","v":"gas"},{"$f":"'4.1. CAPEX'!C84","v":"gas"},{"$f":"'4.1. CAPEX'!D84","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E84","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F84","v":"high"},{"$f":"'4.1. CAPEX'!G84","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G84+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B84,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F84)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C84,'5.1 General Data'!$B:$B,RIGHT($E84,3))+($G84-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C84))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C84)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A85","v":"ga"},{"$f":"'4.1. CAPEX'!B85","v":"gas"},{"$f":"'4.1. CAPEX'!C85","v":"gas"},{"$f":"'4.1. CAPEX'!D85","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E85","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F85","v":"high"},{"$f":"'4.1. CAPEX'!G85","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G85+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B85,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F85)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C85,'5.1 General Data'!$B:$B,RIGHT($E85,3))+($G85-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C85))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C85)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A86","v":"ga"},{"$f":"'4.1. CAPEX'!B86","v":"gas"},{"$f":"'4.1. CAPEX'!C86","v":"gas"},{"$f":"'4.1. CAPEX'!D86","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E86","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F86","v":"high"},{"$f":"'4.1. CAPEX'!G86","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G86+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B86,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F86)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C86,'5.1 General Data'!$B:$B,RIGHT($E86,3))+($G86-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C86))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C86)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A87","v":"ga"},{"$f":"'4.1. CAPEX'!B87","v":"gas"},{"$f":"'4.1. CAPEX'!C87","v":"gas"},{"$f":"'4.1. CAPEX'!D87","v":"Saarland"},{"$f":"'4.1. CAPEX'!E87","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F87","v":"high"},{"$f":"'4.1. CAPEX'!G87","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G87+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B87,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F87)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C87,'5.1 General Data'!$B:$B,RIGHT($E87,3))+($G87-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C87))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C87)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A88","v":"ga"},{"$f":"'4.1. CAPEX'!B88","v":"gas"},{"$f":"'4.1. CAPEX'!C88","v":"gas"},{"$f":"'4.1. CAPEX'!D88","v":"Saarland"},{"$f":"'4.1. CAPEX'!E88","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F88","v":"high"},{"$f":"'4.1. CAPEX'!G88","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G88+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B88,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F88)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C88,'5.1 General Data'!$B:$B,RIGHT($E88,3))+($G88-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C88))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C88)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A89","v":"ga"},{"$f":"'4.1. CAPEX'!B89","v":"gas"},{"$f":"'4.1. CAPEX'!C89","v":"gas"},{"$f":"'4.1. CAPEX'!D89","v":"Saarland"},{"$f":"'4.1. CAPEX'!E89","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F89","v":"high"},{"$f":"'4.1. CAPEX'!G89","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G89+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B89,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F89)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C89,'5.1 General Data'!$B:$B,RIGHT($E89,3))+($G89-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C89))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C89)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A90","v":"ga"},{"$f":"'4.1. CAPEX'!B90","v":"gas"},{"$f":"'4.1. CAPEX'!C90","v":"gas"},{"$f":"'4.1. CAPEX'!D90","v":"Saxony"},{"$f":"'4.1. CAPEX'!E90","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F90","v":"high"},{"$f":"'4.1. CAPEX'!G90","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G90+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B90,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F90)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C90,'5.1 General Data'!$B:$B,RIGHT($E90,3))+($G90-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C90))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C90)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A91","v":"ga"},{"$f":"'4.1. CAPEX'!B91","v":"gas"},{"$f":"'4.1. CAPEX'!C91","v":"gas"},{"$f":"'4.1. CAPEX'!D91","v":"Saxony"},{"$f":"'4.1. CAPEX'!E91","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F91","v":"high"},{"$f":"'4.1. CAPEX'!G91","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G91+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B91,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F91)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C91,'5.1 General Data'!$B:$B,RIGHT($E91,3))+($G91-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C91))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C91)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A92","v":"ga"},{"$f":"'4.1. CAPEX'!B92","v":"gas"},{"$f":"'4.1. CAPEX'!C92","v":"gas"},{"$f":"'4.1. CAPEX'!D92","v":"Saxony"},{"$f":"'4.1. CAPEX'!E92","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F92","v":"high"},{"$f":"'4.1. CAPEX'!G92","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G92+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B92,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F92)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C92,'5.1 General Data'!$B:$B,RIGHT($E92,3))+($G92-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C92))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C92)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A93","v":"ga"},{"$f":"'4.1. CAPEX'!B93","v":"gas"},{"$f":"'4.1. CAPEX'!C93","v":"gas"},{"$f":"'4.1. CAPEX'!D93","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E93","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F93","v":"high"},{"$f":"'4.1. CAPEX'!G93","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G93+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B93,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F93)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C93,'5.1 General Data'!$B:$B,RIGHT($E93,3))+($G93-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C93))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C93)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A94","v":"ga"},{"$f":"'4.1. CAPEX'!B94","v":"gas"},{"$f":"'4.1. CAPEX'!C94","v":"gas"},{"$f":"'4.1. CAPEX'!D94","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E94","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F94","v":"high"},{"$f":"'4.1. CAPEX'!G94","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G94+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B94,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F94)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C94,'5.1 General Data'!$B:$B,RIGHT($E94,3))+($G94-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C94))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C94)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A95","v":"ga"},{"$f":"'4.1. CAPEX'!B95","v":"gas"},{"$f":"'4.1. CAPEX'!C95","v":"gas"},{"$f":"'4.1. CAPEX'!D95","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E95","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F95","v":"high"},{"$f":"'4.1. CAPEX'!G95","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G95+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B95,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F95)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C95,'5.1 General Data'!$B:$B,RIGHT($E95,3))+($G95-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C95))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C95)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A96","v":"ga"},{"$f":"'4.1. CAPEX'!B96","v":"gas"},{"$f":"'4.1. CAPEX'!C96","v":"gas"},{"$f":"'4.1. CAPEX'!D96","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E96","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F96","v":"high"},{"$f":"'4.1. CAPEX'!G96","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G96+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B96,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F96)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C96,'5.1 General Data'!$B:$B,RIGHT($E96,3))+($G96-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C96))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C96)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A97","v":"ga"},{"$f":"'4.1. CAPEX'!B97","v":"gas"},{"$f":"'4.1. CAPEX'!C97","v":"gas"},{"$f":"'4.1. CAPEX'!D97","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E97","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F97","v":"high"},{"$f":"'4.1. CAPEX'!G97","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G97+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B97,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F97)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C97,'5.1 General Data'!$B:$B,RIGHT($E97,3))+($G97-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C97))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C97)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A98","v":"ga"},{"$f":"'4.1. CAPEX'!B98","v":"gas"},{"$f":"'4.1. CAPEX'!C98","v":"gas"},{"$f":"'4.1. CAPEX'!D98","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E98","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F98","v":"high"},{"$f":"'4.1. CAPEX'!G98","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G98+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B98,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F98)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C98,'5.1 General Data'!$B:$B,RIGHT($E98,3))+($G98-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C98))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C98)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A99","v":"ga"},{"$f":"'4.1. CAPEX'!B99","v":"gas"},{"$f":"'4.1. CAPEX'!C99","v":"gas"},{"$f":"'4.1. CAPEX'!D99","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E99","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F99","v":"high"},{"$f":"'4.1. CAPEX'!G99","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G99+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B99,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F99)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C99,'5.1 General Data'!$B:$B,RIGHT($E99,3))+($G99-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C99))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C99)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A100","v":"ga"},{"$f":"'4.1. CAPEX'!B100","v":"gas"},{"$f":"'4.1. CAPEX'!C100","v":"gas"},{"$f":"'4.1. CAPEX'!D100","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E100","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F100","v":"high"},{"$f":"'4.1. CAPEX'!G100","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G100+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B100,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F100)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C100,'5.1 General Data'!$B:$B,RIGHT($E100,3))+($G100-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C100))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C100)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A101","v":"ga"},{"$f":"'4.1. CAPEX'!B101","v":"gas"},{"$f":"'4.1. CAPEX'!C101","v":"gas"},{"$f":"'4.1. CAPEX'!D101","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E101","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F101","v":"high"},{"$f":"'4.1. CAPEX'!G101","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G101+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B101,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F101)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C101,'5.1 General Data'!$B:$B,RIGHT($E101,3))+($G101-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C101))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C101)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A102","v":"ga"},{"$f":"'4.1. CAPEX'!B102","v":"gas"},{"$f":"'4.1. CAPEX'!C102","v":"gas"},{"$f":"'4.1. CAPEX'!D102","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E102","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F102","v":"high"},{"$f":"'4.1. CAPEX'!G102","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G102+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B102,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F102)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C102,'5.1 General Data'!$B:$B,RIGHT($E102,3))+($G102-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C102))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C102)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A103","v":"ga"},{"$f":"'4.1. CAPEX'!B103","v":"gas"},{"$f":"'4.1. CAPEX'!C103","v":"gas"},{"$f":"'4.1. CAPEX'!D103","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E103","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F103","v":"high"},{"$f":"'4.1. CAPEX'!G103","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G103+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C103,'5.1 General Data'!$B:$B,RIGHT($E103,3))+($G103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C103))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C103)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A104","v":"ga"},{"$f":"'4.1. CAPEX'!B104","v":"gas"},{"$f":"'4.1. CAPEX'!C104","v":"gas"},{"$f":"'4.1. CAPEX'!D104","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E104","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F104","v":"high"},{"$f":"'4.1. CAPEX'!G104","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G104+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B104,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F104)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C104,'5.1 General Data'!$B:$B,RIGHT($E104,3))+($G104-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C104))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C104)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A105","v":"ga"},{"$f":"'4.1. CAPEX'!B105","v":"gas"},{"$f":"'4.1. CAPEX'!C105","v":"gas"},{"$f":"'4.1. CAPEX'!D105","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E105","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F105","v":"high"},{"$f":"'4.1. CAPEX'!G105","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G105+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B105,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F105)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C105,'5.1 General Data'!$B:$B,RIGHT($E105,3))+($G105-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C105))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C105)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A106","v":"ga"},{"$f":"'4.1. CAPEX'!B106","v":"gas"},{"$f":"'4.1. CAPEX'!C106","v":"gas"},{"$f":"'4.1. CAPEX'!D106","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E106","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F106","v":"high"},{"$f":"'4.1. CAPEX'!G106","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G106+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C106,'5.1 General Data'!$B:$B,RIGHT($E106,3))+($G106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C106))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C106)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A107","v":"ga"},{"$f":"'4.1. CAPEX'!B107","v":"gas"},{"$f":"'4.1. CAPEX'!C107","v":"gas"},{"$f":"'4.1. CAPEX'!D107","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E107","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F107","v":"high"},{"$f":"'4.1. CAPEX'!G107","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G107+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B107,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F107)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C107,'5.1 General Data'!$B:$B,RIGHT($E107,3))+($G107-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C107))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C107)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A108","v":"ga"},{"$f":"'4.1. CAPEX'!B108","v":"gas"},{"$f":"'4.1. CAPEX'!C108","v":"gas"},{"$f":"'4.1. CAPEX'!D108","v":"Berlin"},{"$f":"'4.1. CAPEX'!E108","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F108","v":"high"},{"$f":"'4.1. CAPEX'!G108","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G108+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B108,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F108)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C108,'5.1 General Data'!$B:$B,RIGHT($E108,3))+($G108-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C108))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C108)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A109","v":"ga"},{"$f":"'4.1. CAPEX'!B109","v":"gas"},{"$f":"'4.1. CAPEX'!C109","v":"gas"},{"$f":"'4.1. CAPEX'!D109","v":"Berlin"},{"$f":"'4.1. CAPEX'!E109","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F109","v":"high"},{"$f":"'4.1. CAPEX'!G109","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G109+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B109,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F109)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C109,'5.1 General Data'!$B:$B,RIGHT($E109,3))+($G109-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C109))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C109)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A110","v":"ga"},{"$f":"'4.1. CAPEX'!B110","v":"gas"},{"$f":"'4.1. CAPEX'!C110","v":"gas"},{"$f":"'4.1. CAPEX'!D110","v":"Berlin"},{"$f":"'4.1. CAPEX'!E110","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F110","v":"high"},{"$f":"'4.1. CAPEX'!G110","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G110+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B110,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F110)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C110,'5.1 General Data'!$B:$B,RIGHT($E110,3))+($G110-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C110))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C110)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A111","v":"ga"},{"$f":"'4.1. CAPEX'!B111","v":"gas"},{"$f":"'4.1. CAPEX'!C111","v":"gas"},{"$f":"'4.1. CAPEX'!D111","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E111","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F111","v":"high"},{"$f":"'4.1. CAPEX'!G111","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G111+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C111,'5.1 General Data'!$B:$B,RIGHT($E111,3))+($G111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C111))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C111)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A112","v":"ga"},{"$f":"'4.1. CAPEX'!B112","v":"gas"},{"$f":"'4.1. CAPEX'!C112","v":"gas"},{"$f":"'4.1. CAPEX'!D112","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E112","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F112","v":"high"},{"$f":"'4.1. CAPEX'!G112","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G112+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B112,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F112)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C112,'5.1 General Data'!$B:$B,RIGHT($E112,3))+($G112-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C112))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C112)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A113","v":"ga"},{"$f":"'4.1. CAPEX'!B113","v":"gas"},{"$f":"'4.1. CAPEX'!C113","v":"gas"},{"$f":"'4.1. CAPEX'!D113","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E113","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F113","v":"high"},{"$f":"'4.1. CAPEX'!G113","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G113+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B113,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F113)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C113,'5.1 General Data'!$B:$B,RIGHT($E113,3))+($G113-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C113))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C113)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A114","v":"ga"},{"$f":"'4.1. CAPEX'!B114","v":"gas"},{"$f":"'4.1. CAPEX'!C114","v":"gas"},{"$f":"'4.1. CAPEX'!D114","v":"Bremen"},{"$f":"'4.1. CAPEX'!E114","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F114","v":"high"},{"$f":"'4.1. CAPEX'!G114","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G114+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C114,'5.1 General Data'!$B:$B,RIGHT($E114,3))+($G114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C114))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C114)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A115","v":"ga"},{"$f":"'4.1. CAPEX'!B115","v":"gas"},{"$f":"'4.1. CAPEX'!C115","v":"gas"},{"$f":"'4.1. CAPEX'!D115","v":"Bremen"},{"$f":"'4.1. CAPEX'!E115","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F115","v":"high"},{"$f":"'4.1. CAPEX'!G115","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G115+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B115,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F115)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C115,'5.1 General Data'!$B:$B,RIGHT($E115,3))+($G115-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C115))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C115)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A116","v":"ga"},{"$f":"'4.1. CAPEX'!B116","v":"gas"},{"$f":"'4.1. CAPEX'!C116","v":"gas"},{"$f":"'4.1. CAPEX'!D116","v":"Bremen"},{"$f":"'4.1. CAPEX'!E116","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F116","v":"high"},{"$f":"'4.1. CAPEX'!G116","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G116+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B116,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F116)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C116,'5.1 General Data'!$B:$B,RIGHT($E116,3))+($G116-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C116))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C116)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A117","v":"ga"},{"$f":"'4.1. CAPEX'!B117","v":"gas"},{"$f":"'4.1. CAPEX'!C117","v":"gas"},{"$f":"'4.1. CAPEX'!D117","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E117","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F117","v":"high"},{"$f":"'4.1. CAPEX'!G117","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G117+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B117,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F117)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C117,'5.1 General Data'!$B:$B,RIGHT($E117,3))+($G117-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C117))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C117)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A118","v":"ga"},{"$f":"'4.1. CAPEX'!B118","v":"gas"},{"$f":"'4.1. CAPEX'!C118","v":"gas"},{"$f":"'4.1. CAPEX'!D118","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E118","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F118","v":"high"},{"$f":"'4.1. CAPEX'!G118","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G118+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B118,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F118)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C118,'5.1 General Data'!$B:$B,RIGHT($E118,3))+($G118-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C118))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C118)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A119","v":"ga"},{"$f":"'4.1. CAPEX'!B119","v":"gas"},{"$f":"'4.1. CAPEX'!C119","v":"gas"},{"$f":"'4.1. CAPEX'!D119","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E119","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F119","v":"high"},{"$f":"'4.1. CAPEX'!G119","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G119+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B119,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F119)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C119,'5.1 General Data'!$B:$B,RIGHT($E119,3))+($G119-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C119))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C119)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A120","v":"ga"},{"$f":"'4.1. CAPEX'!B120","v":"gas"},{"$f":"'4.1. CAPEX'!C120","v":"gas"},{"$f":"'4.1. CAPEX'!D120","v":"Hesse"},{"$f":"'4.1. CAPEX'!E120","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F120","v":"high"},{"$f":"'4.1. CAPEX'!G120","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G120+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C120,'5.1 General Data'!$B:$B,RIGHT($E120,3))+($G120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C120))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C120)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A121","v":"ga"},{"$f":"'4.1. CAPEX'!B121","v":"gas"},{"$f":"'4.1. CAPEX'!C121","v":"gas"},{"$f":"'4.1. CAPEX'!D121","v":"Hesse"},{"$f":"'4.1. CAPEX'!E121","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F121","v":"high"},{"$f":"'4.1. CAPEX'!G121","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G121+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B121,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F121)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C121,'5.1 General Data'!$B:$B,RIGHT($E121,3))+($G121-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C121))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C121)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A122","v":"ga"},{"$f":"'4.1. CAPEX'!B122","v":"gas"},{"$f":"'4.1. CAPEX'!C122","v":"gas"},{"$f":"'4.1. CAPEX'!D122","v":"Hesse"},{"$f":"'4.1. CAPEX'!E122","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F122","v":"high"},{"$f":"'4.1. CAPEX'!G122","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G122+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B122,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F122)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C122,'5.1 General Data'!$B:$B,RIGHT($E122,3))+($G122-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C122))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C122)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A123","v":"ga"},{"$f":"'4.1. CAPEX'!B123","v":"gas"},{"$f":"'4.1. CAPEX'!C123","v":"gas"},{"$f":"'4.1. CAPEX'!D123","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E123","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F123","v":"high"},{"$f":"'4.1. CAPEX'!G123","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G123+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B123,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F123)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C123,'5.1 General Data'!$B:$B,RIGHT($E123,3))+($G123-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C123))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C123)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A124","v":"ga"},{"$f":"'4.1. CAPEX'!B124","v":"gas"},{"$f":"'4.1. CAPEX'!C124","v":"gas"},{"$f":"'4.1. CAPEX'!D124","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E124","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F124","v":"high"},{"$f":"'4.1. CAPEX'!G124","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G124+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B124,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F124)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C124,'5.1 General Data'!$B:$B,RIGHT($E124,3))+($G124-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C124))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C124)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A125","v":"ga"},{"$f":"'4.1. CAPEX'!B125","v":"gas"},{"$f":"'4.1. CAPEX'!C125","v":"gas"},{"$f":"'4.1. CAPEX'!D125","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E125","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F125","v":"high"},{"$f":"'4.1. CAPEX'!G125","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G125+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B125,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F125)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C125,'5.1 General Data'!$B:$B,RIGHT($E125,3))+($G125-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C125))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C125)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A261","v":"ga"},{"$f":"'4.1. CAPEX'!B261","v":"gas"},{"$f":"'4.1. CAPEX'!C261","v":"gas"},{"$f":"'4.1. CAPEX'!D261","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E261","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F261","v":"high"},{"$f":"'4.1. CAPEX'!G261","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26661584407708144},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.20856803245150182},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.15546921568729039},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10603937369441953},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10440619384363327},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10175361530463337},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.9044187059703595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5571166074634645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3788527212445613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.1817194153086409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.9748427112131574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.7601531084765455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.5448404851326321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.31926033193741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.0905207783568286E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.7650030159624864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4493667526883689E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.1412746502388685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.9653865103059848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G261+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B261,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F261)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C261,'5.1 General Data'!$B:$B,RIGHT($E261,3))+($G261-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C261))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C261)","v":18},1.9735259678984929]
[{"$f":"'4.1. CAPEX'!A337","v":"ga"},{"$f":"'4.1. CAPEX'!B337","v":"gas"},{"$f":"'4.1. CAPEX'!C337","v":"gas"},{"$f":"'4.1. CAPEX'!D337","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E337","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F337","v":"high"},{"$f":"'4.1. CAPEX'!G337","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.21899643407407693},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16324267647165491},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11134134237914052},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10962650353581492},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10684129606986505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10399639641268875},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1003497243783664},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.8477953573067878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.6408053860740736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.4235848467738151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.1981607639003732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.9720825093892634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.7352233485342823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.4950468172746693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.1532531667606128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.821835090322786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.4983383827508132E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.3136558358212839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G337+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B337,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F337)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C337,'5.1 General Data'!$B:$B,RIGHT($E337,3))+($G337-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C337))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C337)","v":18},1.865392188370695]
[{"$f":"'4.1. CAPEX'!A563","v":"ga"},{"$f":"'4.1. CAPEX'!B563","v":"gas"},{"$f":"'4.1. CAPEX'!C563","v":"gas"},{"$f":"'4.1. CAPEX'!D563","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E563","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F563","v":"high"},{"$f":"'4.1. CAPEX'!G563","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.17140481029523766},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.11690840949809754},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11510782871260568},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.11218336087335828},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10919621623332321},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10536721059728471},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1034018512517213},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":0.10122845655377777},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.8947640891125066E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.6580688020953931E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.420686634858727E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":9.1719845159609958E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.9197991581384042E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.5609158250986417E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.2129268448389289E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.873255301888353E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.679338627612349E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.4120708697827706E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G563+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B563,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F563)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C563,'5.1 General Data'!$B:$B,RIGHT($E563,3))+($G563-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C563))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C563)","v":18},1.8028362507092766]
[{"$f":"'4.1. CAPEX'!A779","v":"ga"},{"$f":"'4.1. CAPEX'!B779","v":"gas"},{"$f":"'4.1. CAPEX'!C779","v":"gas"},{"$f":"'4.1. CAPEX'!D779","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E779","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F779","v":"high"},{"$f":"'4.1. CAPEX'!G779","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.12690638115564776},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.12368215536287752},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.12038882839723883},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.11616734968350639},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.11400054100502273},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.11160437335053999},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.10908977408246538},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":0.1064802085431017},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":0.10386307014931746},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":0.10112112928846999},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.834078571847589E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":9.4384096971712531E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":9.0547518464349178E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.6802639703319098E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.4664708369426175E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":8.1718081339355056E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.7826744132719103E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.4120708697827706E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G779+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B779,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F779)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C779,'5.1 General Data'!$B:$B,RIGHT($E779,3))+($G779-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C779))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C779)","v":18},1.8217090944153722]
[{"$f":"'4.1. CAPEX'!A932","v":"ga"},{"$f":"'4.1. CAPEX'!B932","v":"gas"},{"$f":"'4.1. CAPEX'!C932","v":"gas"},{"$f":"'4.1. CAPEX'!D932","v":"Bremen"},{"$f":"'4.1. CAPEX'!E932","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F932","v":"high"},{"$f":"'4.1. CAPEX'!G932","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.1298662631310214},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.12640826981710077},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.12197571716768171},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.11970056805527385},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.11718459201806701},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.11454426278658865},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.1118042189702568},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":0.10905622365678333},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":0.10617718575289349},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":0.10325782500439969},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.9103301820298154E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":9.5074894387566625E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":9.1142771688485058E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.8897943787897463E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.5803985406322836E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":8.1718081339355056E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.7826744132719103E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.4120708697827706E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G932+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B932,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F932)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C932,'5.1 General Data'!$B:$B,RIGHT($E932,3))+($G932-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C932))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C932)","v":18},1.8536635576205389]
[{"$f":"'4.1. CAPEX'!A1140","v":"ga"},{"$f":"'4.1. CAPEX'!B1140","v":"gas"},{"$f":"'4.1. CAPEX'!C1140","v":"gas"},{"$f":"'4.1. CAPEX'!D1140","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E1140","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F1140","v":"high"},{"$f":"'4.1. CAPEX'!G1140","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.13272868330795581},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.12807450302606579},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.12568559645803756},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.12304382161897034},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.12027147592591808},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.11739442991876962},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.11450903483962252},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":0.11148604504053815},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":0.10842071625461969},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":0.10405846691131307},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":9.9828639106944964E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":9.5699910272909305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":9.3342840977292355E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":9.0094184676638961E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":8.5803985406322836E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":8.1718081339355056E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":7.7826744132719103E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":7.4120708697827706E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":7.0591151140788302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.7229667753131717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1140+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1140,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1140)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1140,'5.1 General Data'!$B:$B,RIGHT($E1140,3))+($G1140-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1140))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":6.4028255002982579E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1140)","v":18},1.8841078679118208]
[{"$f":"'4.1. CAPEX'!A1401","v":"ga"},{"$f":"'4.1. CAPEX'!B1401","v":"gas"},{"$f":"'4.1. CAPEX'!C1401","v":"gas"},{"$f":"'4.1. CAPEX'!D1401","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E1401","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F1401","v":"mid"},{"$f":"'4.1. CAPEX'!G1401","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.13668513249943071},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.10379951844703383},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.6959334177547462E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":8.0596802433085576E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.4526381209259709E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.8743532502812274E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.3242826816063552E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.1117239636384789E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.9013969953883937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7001787143089747E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.4955936600642331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.294683802425186E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.0977868266903474E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.905182924511E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7220558159019509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5384420750469369E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.3596854385186637E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2072920352721435E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0293580689030724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8374838751457835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1401+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1401,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1401)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1401,'5.1 General Data'!$B:$B,RIGHT($E1401,3))+($G1401-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1401))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6547465477578887E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1401)","v":18},1.1778937506028964]
[{"$f":"'4.1. CAPEX'!A1483","v":"ga"},{"$f":"'4.1. CAPEX'!B1483","v":"gas"},{"$f":"'4.1. CAPEX'!C1483","v":"gas"},{"$f":"'4.1. CAPEX'!D1483","v":"Saxony"},{"$f":"'4.1. CAPEX'!E1483","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F1483","v":"mid"},{"$f":"'4.1. CAPEX'!G1483","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10898949436938553},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.1307300886424844E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.4626642554739867E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.8252700269722683E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2180709127952894E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.6404968156866723E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.417310161820404E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.196466845157813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.985187650024424E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7703733430674448E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.5594179925464456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.3526761680248641E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.1504420707365509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.9581586066970475E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7653641787992855E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5776697104445964E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4176566370357516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2308259723482261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0293580689030724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8374838751457835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1483+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1483,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1483)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1483,'5.1 General Data'!$B:$B,RIGHT($E1483,3))+($G1483-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1483))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6547465477578887E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1483)","v":18},1.135577308732121]
[{"$f":"'4.1. CAPEX'!A1658","v":"ga"},{"$f":"'4.1. CAPEX'!B1658","v":"gas"},{"$f":"'4.1. CAPEX'!C1658","v":"gas"},{"$f":"'4.1. CAPEX'!D1658","v":"Hesse"},{"$f":"'4.1. CAPEX'!E1658","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F1658","v":"mid"},{"$f":"'4.1. CAPEX'!G1658","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10898949436938553},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.1307300886424844E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.4626642554739867E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.8252700269722683E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2180709127952894E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.6404968156866723E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.417310161820404E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.196466845157813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.985187650024424E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7703733430674448E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.5594179925464456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.3526761680248641E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.1504420707365509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.9581586066970475E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7653641787992855E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5776697104445964E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4176566370357516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2308259723482261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0293580689030724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8374838751457835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1658+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1658,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1658)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1658,'5.1 General Data'!$B:$B,RIGHT($E1658,3))+($G1658-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1658))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6547465477578887E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1658)","v":18},1.135577308732121]
[{"$f":"'4.1. CAPEX'!A1852","v":"ga"},{"$f":"'4.1. CAPEX'!B1852","v":"gas"},{"$f":"'4.1. CAPEX'!C1852","v":"gas"},{"$f":"'4.1. CAPEX'!D1852","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E1852","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F1852","v":"mid"},{"$f":"'4.1. CAPEX'!G1852","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10898949436938553},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.1307300886424844E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.4626642554739867E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.8252700269722683E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2180709127952894E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.6404968156866723E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.417310161820404E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.196466845157813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.985187650024424E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7703733430674448E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.5594179925464456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.3526761680248641E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.1504420707365509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.9581586066970475E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7653641787992855E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5776697104445964E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4176566370357516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2308259723482261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0293580689030724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8374838751457835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G1852+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B1852,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F1852)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C1852,'5.1 General Data'!$B:$B,RIGHT($E1852,3))+($G1852-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C1852))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6547465477578887E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1852)","v":18},1.135577308732121]
[{"$f":"'4.1. CAPEX'!A2019","v":"ga"},{"$f":"'4.1. CAPEX'!B2019","v":"gas"},{"$f":"'4.1. CAPEX'!C2019","v":"gas"},{"$f":"'4.1. CAPEX'!D2019","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E2019","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F2019","v":"mid"},{"$f":"'4.1. CAPEX'!G2019","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.5872665930746087E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.8857974682476859E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.2165335283208824E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.5789744584350532E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.9725216564710063E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.7381756699114226E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.5062901874157045E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.2844470325256446E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.058892010220817E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.8373888921737678E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.6203099764261077E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.4079641742733775E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.2060665370319004E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.0036323877392486E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.8065531959668277E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.6385394688875391E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.442367270965638E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2308259723482261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0293580689030724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8374838751457835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2019+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2019,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2019)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2019,'5.1 General Data'!$B:$B,RIGHT($E2019,3))+($G2019-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2019))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6547465477578887E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2019)","v":18},1.1202254648043544]
[{"$f":"'4.1. CAPEX'!A2280","v":"ga"},{"$f":"'4.1. CAPEX'!B2280","v":"gas"},{"$f":"'4.1. CAPEX'!C2280","v":"gas"},{"$f":"'4.1. CAPEX'!D2280","v":"Hesse"},{"$f":"'4.1. CAPEX'!E2280","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F2280","v":"mid"},{"$f":"'4.1. CAPEX'!G2280","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.0587282149737727E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.3558193404246472E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.6872051262592847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.4288386760773442E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.1731849316258145E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.9286028533595237E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.6799284412684512E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.4357212536215791E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.1963917490097845E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.9622805021363995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.7396883570776699E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.5165047074825217E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.2992248985534278E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.1139897644485122E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.8977099162396169E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.6644856345139193E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.442367270965638E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2308259723482261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0293580689030724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8374838751457835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2280+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2280,'5.1 General Data'!$B:$B,RIGHT($E2280,3))+($G2280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2280))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6547465477578887E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2280)","v":18},1.1181149761038611]
[{"$f":"'4.1. CAPEX'!A2403","v":"ga"},{"$f":"'4.1. CAPEX'!B2403","v":"gas"},{"$f":"'4.1. CAPEX'!C2403","v":"gas"},{"$f":"'4.1. CAPEX'!D2403","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E2403","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F2403","v":"mid"},{"$f":"'4.1. CAPEX'!G2403","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.7736103074458796E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.0715653825722489E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.8002806098812119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.5318441782071047E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2750329960275001E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.0139248633318732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.7575073163026592E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.5062113364602728E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.2603945272432196E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":6.0266727749315532E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.7923299428566485E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.564186143481098E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.3696892526709387E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.1425954120515968E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.8977099162396169E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.6644856345139193E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.442367270965638E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2308259723482261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0293580689030724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8374838751457835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2403+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2403,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2403)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2403,'5.1 General Data'!$B:$B,RIGHT($E2403,3))+($G2403-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2403))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6547465477578887E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2403)","v":18},1.1212123383753119]
[{"$f":"'4.1. CAPEX'!A2641","v":"ga"},{"$f":"'4.1. CAPEX'!B2641","v":"gas"},{"$f":"'4.1. CAPEX'!C2641","v":"gas"},{"$f":"'4.1. CAPEX'!D2641","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E2641","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F2641","v":"low"},{"$f":"'4.1. CAPEX'!G2641","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.9752591614172284E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.6247621533433738E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.3826645511720718E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.1521511499430644E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.7773412735841537E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.428318557092103E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.0894347883499148E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.7677200703673477E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.6269470249063784E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.4863863072881614E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.346520371689213E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.2132343265790982E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.0757097376427E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.94000023311806E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.8063787412195176E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.6750779188750755E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.5462941269174944E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.4242675872106977E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3007854783743469E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2641+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2641,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2641)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2641,'5.1 General Data'!$B:$B,RIGHT($E2641,3))+($G2641-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2641))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1802357178610137E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2641)","v":18},0.89914200493504948]
[{"$f":"'4.1. CAPEX'!A2772","v":"ga"},{"$f":"'4.1. CAPEX'!B2772","v":"gas"},{"$f":"'4.1. CAPEX'!C2772","v":"gas"},{"$f":"'4.1. CAPEX'!D2772","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E2772","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F2772","v":"low"},{"$f":"'4.1. CAPEX'!G2772","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.546357051050571E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.1218839749528404E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.6879946918328562E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.2839572696537449E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.8916569468635716E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.5192319464590002E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.3562695497072474E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.1935529489744579E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.0316406452767255E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.8773453873061284E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.7181434850386311E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.5610427698632931E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.4063591903042452E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.2543620758377587E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.1052787386728656E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.9640177656447839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.8210717894031035E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6815203728888558E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.5062098789417677E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3392475037540642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G2772+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B2772,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F2772)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C2772,'5.1 General Data'!$B:$B,RIGHT($E2772,3))+($G2772-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C2772))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1802357178610137E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2772)","v":18},0.94021686599730692]
[{"$f":"'4.1. CAPEX'!A3083","v":"ga"},{"$f":"'4.1. CAPEX'!B3083","v":"gas"},{"$f":"'4.1. CAPEX'!C3083","v":"gas"},{"$f":"'4.1. CAPEX'!D3083","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E3083","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F3083","v":"low"},{"$f":"'4.1. CAPEX'!G3083","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.5088002740610703E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.1393876676672097E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.7827466428122291E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.3695187541265297E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.9847212091940431E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.6111018541557818E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.256411377580001E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.1012090949592817E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.9462409037851984E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.7920387097873579E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.645090845053456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.4934699857510765E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.3438502570126609E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.1965325621945188E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.0517734055597714E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.9097892749265374E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.7752550148997942E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6391159899077173E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.5062098789417677E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3392475037540642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3083+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3083,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3083)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3083,'5.1 General Data'!$B:$B,RIGHT($E3083,3))+($G3083-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3083))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1802357178610137E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3083)","v":18},0.95547053823434236]
[{"$f":"'4.1. CAPEX'!A3141","v":"ga"},{"$f":"'4.1. CAPEX'!B3141","v":"gas"},{"$f":"'4.1. CAPEX'!C3141","v":"gas"},{"$f":"'4.1. CAPEX'!D3141","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E3141","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F3141","v":"low"},{"$f":"'4.1. CAPEX'!G3141","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.546357051050571E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.1218839749528404E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.6879946918328562E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.2839572696537449E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.8916569468635716E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.5192319464590002E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.3562695497072474E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.1935529489744579E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.0316406452767255E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.8773453873061284E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.7181434850386311E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.5610427698632931E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.4063591903042452E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.2543620758377587E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.1052787386728656E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.9640177656447839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.8210717894031035E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6815203728888558E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.5062098789417677E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3392475037540642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3141+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3141,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3141)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3141,'5.1 General Data'!$B:$B,RIGHT($E3141,3))+($G3141-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3141))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1802357178610137E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3141)","v":18},0.94021686599730692]
[{"$f":"'4.1. CAPEX'!A3340","v":"ga"},{"$f":"'4.1. CAPEX'!B3340","v":"gas"},{"$f":"'4.1. CAPEX'!C3340","v":"gas"},{"$f":"'4.1. CAPEX'!D3340","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E3340","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F3340","v":"low"},{"$f":"'4.1. CAPEX'!G3340","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.3735141477457244E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.9280628897932545E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.4955517839170876E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.0849532209710476E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.9052871785522397E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.7258921262443398E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.5473838114175902E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.3772732895050065E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.2017531922550909E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.0285496537742808E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.8580110073104303E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.6904341886111298E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.5260698093868339E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.3703295866233748E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2127316478169231E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.0588762111099637E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.8655963915332991E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6815203728888558E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.5062098789417677E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3392475037540642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3340+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3340,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3340)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3340,'5.1 General Data'!$B:$B,RIGHT($E3340,3))+($G3340-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3340))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1802357178610137E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3340)","v":18},0.9393179050945647]
[{"$f":"'4.1. CAPEX'!A3520","v":"ga"},{"$f":"'4.1. CAPEX'!B3520","v":"gas"},{"$f":"'4.1. CAPEX'!C3520","v":"gas"},{"$f":"'4.1. CAPEX'!D3520","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E3520","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F3520","v":"low"},{"$f":"'4.1. CAPEX'!G3520","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.274466034282917E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.8203293731129419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.3892008820196008E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.2005515374798509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.0121867325565577E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.8247530019884697E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.6461369539802575E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.4618408518678448E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.2799771364629954E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.1009115576759516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.9249558980416865E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.7523732998561753E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.5888460659545438E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.4233682302077679E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2618200216654634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.0588762111099637E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.8655963915332991E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6815203728888558E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.5062098789417677E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3392475037540642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3520+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3520,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3520)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3520,'5.1 General Data'!$B:$B,RIGHT($E3520,3))+($G3520-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3520))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1802357178610137E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3520)","v":18},0.94567710552685136]
[{"$f":"'4.1. CAPEX'!A3692","v":"ga"},{"$f":"'4.1. CAPEX'!B3692","v":"gas"},{"$f":"'4.1. CAPEX'!C3692","v":"gas"},{"$f":"'4.1. CAPEX'!D3692","v":"Saxony"},{"$f":"'4.1. CAPEX'!E3692","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F3692","v":"low"},{"$f":"'4.1. CAPEX'!G3692","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.1613458417685891E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.7086609261205812E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.5105791143538441E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.3127960691843843E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.1159906520878937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.9284438016792701E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.7349328944612379E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.5439759932861446E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.3559571355597496E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.1712036929437703E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.9899919648489839E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.8182883692522702E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.6445366417181576E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.474911022748735E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2618200216654634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.0588762111099637E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.8655963915332991E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6815203728888558E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.5062098789417677E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3392475037540642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3692+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3692,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3692)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3692,'5.1 General Data'!$B:$B,RIGHT($E3692,3))+($G3692-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3692))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1802357178610137E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3692)","v":18},0.95339427117211195]
[{"$f":"'4.1. CAPEX'!A3962","v":"hp"},{"$f":"'4.1. CAPEX'!B3962","v":"electricity"},{"$f":"'4.1. CAPEX'!C3962","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D3962","v":"Hesse"},{"$f":"'4.1. CAPEX'!E3962","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F3962","v":"high"},{"$f":"'4.1. CAPEX'!G3962","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.20718954564964287},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.16562568542813394},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.12757546081698107},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.2749698391637547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":8.6497024344120377E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":8.0629526286635111E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":7.5124699190760438E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.9961307949171686E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.6256854222384032E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":6.2764323327544835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.943725770689965E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.6284732750062981E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.3313011777051507E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.0482070761140918E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7813767524024609E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5271863701443538E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.2876246513271911E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.0594105296078958E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.8695397690468265E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.6514761021521049E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G3962+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B3962,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F3962)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C3962,'5.1 General Data'!$B:$B,RIGHT($E3962,3))+($G3962-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C3962))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.4775962877639094E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3962)","v":20},1.5056573403489752]
[{"$f":"'4.1. CAPEX'!A4061","v":"hp"},{"$f":"'4.1. CAPEX'!B4061","v":"electricity"},{"$f":"'4.1. CAPEX'!C4061","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4061","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E4061","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F4061","v":"high"},{"$f":"'4.1. CAPEX'!G4061","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.14037070344303637},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.10205207430950287},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":9.5172285290287512E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":8.8716303673560912E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":8.2659367278177243E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.6978111211438799E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":7.2902117504096087E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.9059301531764039E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.5398546253434359E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":6.1929837279318008E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.8660066112145998E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.5545194496050547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.2609272493537244E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.9812427196053881E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7176540421823086E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.466551074603544E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.2576371341596461E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.0177026661878425E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.8263834916074692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.6441747539118753E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4061+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4061,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4061)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4061,'5.1 General Data'!$B:$B,RIGHT($E4061,3))+($G4061-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4061))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.4706426227732151E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4061)","v":20},1.3211666396989308]
[{"$f":"'4.1. CAPEX'!A4219","v":"hp"},{"$f":"'4.1. CAPEX'!B4219","v":"electricity"},{"$f":"'4.1. CAPEX'!C4219","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4219","v":"Saxony"},{"$f":"'4.1. CAPEX'!E4219","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F4219","v":"high"},{"$f":"'4.1. CAPEX'!G4219","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.15846703694593123},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.12206141342401153},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.8740884867939546E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":8.2758462958333584E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.7144569020009976E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.1877670733503277E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.6937450812106031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.3393110427521937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.0051533178095653E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.6868269487651418E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.3852002490677842E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.1008724794915229E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.8300142286106788E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.5747168050461834E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.3315130012854829E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.1023055830731514E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.8839552978224584E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.7022911027369758E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.4936525508780313E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3272881436933625E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4219+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4219,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4219)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4219,'5.1 General Data'!$B:$B,RIGHT($E4219,3))+($G4219-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4219))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1688458511365362E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4219)","v":20},1.2756184962721604]
[{"$f":"'4.1. CAPEX'!A4399","v":"hp"},{"$f":"'4.1. CAPEX'!B4399","v":"electricity"},{"$f":"'4.1. CAPEX'!C4399","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4399","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E4399","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F4399","v":"high"},{"$f":"'4.1. CAPEX'!G4399","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.14566727242674302},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.11220221886331749},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.1573069709500179E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.6073862436661324E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.091341624262007E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.6071938025252436E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.1530751574068072E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.8272696105090775E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.5201026104134888E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.2274882294426922E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.9502246452754327E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.6888627149486543E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.4398823378273666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.2052059024946124E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.9816462561454623E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.7709524735491613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.5702388671167887E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.403248126924361E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.211461813769987E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.0585350607333212E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4399+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4399,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4399)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4399,'5.1 General Data'!$B:$B,RIGHT($E4399,3))+($G4399-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4399))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.9128905340317344E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4399)","v":20},1.1725837157696668]
[{"$f":"'4.1. CAPEX'!A4612","v":"hp"},{"$f":"'4.1. CAPEX'!B4612","v":"electricity"},{"$f":"'4.1. CAPEX'!C4612","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4612","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E4612","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F4612","v":"high"},{"$f":"'4.1. CAPEX'!G4612","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.9783632675075886E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.3730914448987517E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.8051054573966355E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.2722267715502775E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.7723997849060774E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.4138009771090826E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.0757167392018814E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.7536498831906126E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.4484789256221383E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.1608101688709704E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.8867692040970752E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.6284719137971331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.382410349113313E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.1505096341970339E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.9295936287433969E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.7457947925469713E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.534704637993747E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.3663853695178533E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.206081304302718E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.0534107660025882E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4612+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4612,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4612)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4612,'5.1 General Data'!$B:$B,RIGHT($E4612,3))+($G4612-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4612))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.9080102533357986E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4612)","v":20},1.0693777502056583]
[{"$f":"'4.1. CAPEX'!A4841","v":"hp"},{"$f":"'4.1. CAPEX'!B4841","v":"electricity"},{"$f":"'4.1. CAPEX'!C4841","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4841","v":"Saarland"},{"$f":"'4.1. CAPEX'!E4841","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F4841","v":"high"},{"$f":"'4.1. CAPEX'!G4841","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.3428563566712114E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.7049906616374337E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.1066884650951479E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.6774390245580096E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2727459056164498E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.8872258906233871E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.5219305802201033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.1775857296221703E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.8495535994092775E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.5403669402715947E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.2458266722012765E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.9682372046023576E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.70379663847433E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.4837860140849818E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2311071741816308E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.0296258801729802E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.837738933498077E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6549894604743581E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.4809423433089126E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3151831841037267E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4841+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4841,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4841)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4841,'5.1 General Data'!$B:$B,RIGHT($E4841,3))+($G4841-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4841))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1573173181940251E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4841)","v":20},1.140326166588274]
[{"$f":"'4.1. CAPEX'!A4977","v":"hp"},{"$f":"'4.1. CAPEX'!B4977","v":"electricity"},{"$f":"'4.1. CAPEX'!C4977","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4977","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E4977","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F4977","v":"high"},{"$f":"'4.1. CAPEX'!G4977","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.1319345045161662E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.504288056047192E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.0539857031268036E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.6294440579658035E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2250158783226437E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.8418043415072544E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.4805707980313765E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.1364500465086395E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.8120990585910526E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.5031128067373571E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.2119087221163152E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.9344984382821803E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.7036972013462991E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.4386255078356578E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2272623884149131E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.0259641794427731E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.8342515994693085E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6516681899707693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.4777792285435899E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.3121706938510381E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G4977+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B4977,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F4977)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C4977,'5.1 General Data'!$B:$B,RIGHT($E4977,3))+($G4977-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C4977))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.1544482798581318E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4977)","v":20},1.1313653140062714]
[{"$f":"'4.1. CAPEX'!A5283","v":"hp"},{"$f":"'4.1. CAPEX'!B5283","v":"electricity"},{"$f":"'4.1. CAPEX'!C5283","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5283","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E5283","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F5283","v":"mid"},{"$f":"'4.1. CAPEX'!G5283","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11356852488933881},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.10401460979675585},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":9.5113066379907935E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":8.6799627927714201E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.8880934150298454E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.1519577131893469E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.4680433402882404E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.8310880233034781E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.5067968060427817E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.200168044794886E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.9102549551260581E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.6361608716279694E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.3770366215806607E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.1306169042473341E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.8991320314993291E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.6803268588673506E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.4735187048726614E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2780611531657483E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.0933421467350664E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.9187821813858421E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5283+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5283,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5283)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5283,'5.1 General Data'!$B:$B,RIGHT($E5283,3))+($G5283-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5283))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.7797925537008022E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5283)","v":20},1.1639296267112829]
[{"$f":"'4.1. CAPEX'!A5346","v":"hp"},{"$f":"'4.1. CAPEX'!B5346","v":"electricity"},{"$f":"'4.1. CAPEX'!C5346","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5346","v":"Bremen"},{"$f":"'4.1. CAPEX'!E5346","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F5346","v":"mid"},{"$f":"'4.1. CAPEX'!G5346","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10465247743471037},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.5505238646845528E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.6792335642086091E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.8692667756494583E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.1167588795058995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.4159198205335791E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.0591036585869895E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.7217214172327426E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.4027313538338062E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.1011468714904751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.8160336292935986E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.5448991270719219E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.2901973669060345E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.0494470235199538E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.8218969455654152E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.6068358840520773E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.4035903954140127E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2115228538025842E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.0585931940976994E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.9129458991406662E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5346+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5346,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5346)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5346,'5.1 General Data'!$B:$B,RIGHT($E5346,3))+($G5346-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5346))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.7742341896577774E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5346)","v":20},1.1009761626806109]
[{"$f":"'4.1. CAPEX'!A5540","v":"hp"},{"$f":"'4.1. CAPEX'!B5540","v":"electricity"},{"$f":"'4.1. CAPEX'!C5540","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5540","v":"Bremen"},{"$f":"'4.1. CAPEX'!E5540","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F5540","v":"mid"},{"$f":"'4.1. CAPEX'!G5540","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.5465064344244704E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.7120859210634949E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.9172859637538895E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.1784259436006123E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.4919805150180462E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.8526679301679353E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.5271765639406174E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.2194130195985115E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.9284270088129321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.6533185477629441E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.3932353210786861E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.1459036445143607E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.9135620839622146E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.6939471490306471E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.4863736317479785E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.2901927234830895E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.1047901021011428E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.929584118756744E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.790080113101661E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.6572191553349153E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5540+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5540,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5540)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5540,'5.1 General Data'!$B:$B,RIGHT($E5540,3))+($G5540-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5540))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.5306849098427765E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5540)","v":20},1.0043217589125488]
[{"$f":"'4.1. CAPEX'!A5720","v":"hp"},{"$f":"'4.1. CAPEX'!B5720","v":"electricity"},{"$f":"'4.1. CAPEX'!C5720","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5720","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E5720","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F5720","v":"mid"},{"$f":"'4.1. CAPEX'!G5720","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.7760585907097108E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.0089797263264303E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.2783238532952002E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.5990933021256151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.9680472391551866E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.3803301783683415E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.0811074919958156E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.7981819091363891E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.5306798341864879E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.2777739162405765E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.0386806257766188E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.8113097755313539E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.5977192686303346E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.3958282889726514E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.2050069280836598E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.0246587392317753E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.8542189789596998E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.6931529402118768E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.5649075621065495E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.4427691067681421E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5720+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5720,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5720)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5720,'5.1 General Data'!$B:$B,RIGHT($E5720,3))+($G5720-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5720))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.3264467683506117E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5720)","v":20},0.92326828255812421]
[{"$f":"'4.1. CAPEX'!A5897","v":"hp"},{"$f":"'4.1. CAPEX'!B5897","v":"electricity"},{"$f":"'4.1. CAPEX'!C5897","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5897","v":"Saarland"},{"$f":"'4.1. CAPEX'!E5897","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F5897","v":"mid"},{"$f":"'4.1. CAPEX'!G5897","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.4023840997177773E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.635838110127792E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.9232434753293298E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.2612001705794118E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.6446142063952695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.3306935787793754E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.0338705750942583E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.7532286883615105E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.4878999278593346E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.2370622767737787E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.998522876984785E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.7744407166646003E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.5626327691708634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.3624381846659508E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.1732312187098738E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.9944193874147682E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.825441718694912E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.6908968749475348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.5627589285214619E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.4407227890680588E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G5897+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B5897,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F5897)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C5897,'5.1 General Data'!$B:$B,RIGHT($E5897,3))+($G5897-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C5897))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.3244978943505322E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5897)","v":20},0.90095540573860644]
[{"$f":"'4.1. CAPEX'!A6162","v":"hp"},{"$f":"'4.1. CAPEX'!B6162","v":"electricity"},{"$f":"'4.1. CAPEX'!C6162","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6162","v":"Bremen"},{"$f":"'4.1. CAPEX'!E6162","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F6162","v":"mid"},{"$f":"'4.1. CAPEX'!G6162","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.6201091381906741E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.8914272343431685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.2127782229509737E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.867259615713398E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.5405596100201029E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.2316694470102641E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.939633767529663E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.6635478138793894E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.4009980037177363E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.1543606402267577E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.9212329621391886E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.70088760114788E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.4926358279105306E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.2958255215095086E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.1098392446797633E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.9617516615997739E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.820715868190261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.6863960649431053E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.5584724428029577E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.4366404217171025E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6162+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6162,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6162)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6162,'5.1 General Data'!$B:$B,RIGHT($E6162,3))+($G6162-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6162))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.3206099254448595E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6162)","v":20},0.86506741110222218]
[{"$f":"'4.1. CAPEX'!A6266","v":"hp"},{"$f":"'4.1. CAPEX'!B6266","v":"electricity"},{"$f":"'4.1. CAPEX'!C6266","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6266","v":"Hesse"},{"$f":"'4.1. CAPEX'!E6266","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F6266","v":"mid"},{"$f":"'4.1. CAPEX'!G6266","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.8623606872490037E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.0880967900667613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.6938980527254291E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.3211692704368633E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.9687595602648365E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.6355789624664789E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.3205952479952565E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.0210547847988209E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.7396686735076049E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.4736956277253034E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.2223058001954958E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.9847134264718698E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.7601745082951769E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.5479846176399092E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.3790329691808667E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.21812663731511E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.0648825117286765E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.9189357254558821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.779938786148459E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.6475607487128183E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6266+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6266,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6266)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6266,'5.1 General Data'!$B:$B,RIGHT($E6266,3))+($G6266-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6266))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.5214864273455411E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6266)","v":20},0.92648533388380627]
[{"$f":"'4.1. CAPEX'!A6523","v":"hp"},{"$f":"'4.1. CAPEX'!B6523","v":"electricity"},{"$f":"'4.1. CAPEX'!C6523","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6523","v":"Saxony"},{"$f":"'4.1. CAPEX'!E6523","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F6523","v":"low"},{"$f":"'4.1. CAPEX'!G6523","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.7237189993331655E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.8479313886036914E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":8.0335028723216184E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2765756401557455E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.5238189845517089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.8262532674855726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.1803291402884269E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.5827101379774395E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.3111520064378968E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.0533717833725377E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.8103662028520932E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.5828484175700524E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.366896110565288E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.1633863171129747E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.9716237236933851E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.7922144682663189E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.6219501514123285E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.4615699317002911E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.2865074961922985E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6523+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6523,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6523)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6523,'5.1 General Data'!$B:$B,RIGHT($E6523,3))+($G6523-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6523))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.1578768324105976E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6523)","v":20},0.91416727039892842]
[{"$f":"'4.1. CAPEX'!A6784","v":"hp"},{"$f":"'4.1. CAPEX'!B6784","v":"electricity"},{"$f":"'4.1. CAPEX'!C6784","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6784","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E6784","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F6784","v":"low"},{"$f":"'4.1. CAPEX'!G6784","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.8798781634625915E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.0625090316506748E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.3028488009104983E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.5473742052203646E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.8472898231766601E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.1990334906581587E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.5992566958779825E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.326718063235032E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.0680070862580929E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.8241240978747953E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.5957848257227081E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.3790527907307875E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.1748081948407676E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.9823532139998398E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.802296174719238E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.6314170931752714E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.4704577967789871E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2947632722585692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1656681682958475E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0625411126627118E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6784+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6784,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6784)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6784,'5.1 General Data'!$B:$B,RIGHT($E6784,3))+($G6784-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6784))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9643248692025828E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6784)","v":20},0.86216182101509586]
[{"$f":"'4.1. CAPEX'!A6817","v":"hp"},{"$f":"'4.1. CAPEX'!B6817","v":"electricity"},{"$f":"'4.1. CAPEX'!C6817","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6817","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E6817","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F6817","v":"low"},{"$f":"'4.1. CAPEX'!G6817","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.8798781634625915E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.0625090316506748E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.3028488009104983E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.5473742052203646E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.8472898231766601E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.1990334906581587E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.5992566958779825E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.326718063235032E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.0680070862580929E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.8241240978747953E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.5957848257227081E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.3790527907307875E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.1748081948407676E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.9823532139998398E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.802296174719238E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.6314170931752714E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.4704577967789871E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2947632722585692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1656681682958475E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0625411126627118E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G6817+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B6817,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F6817)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C6817,'5.1 General Data'!$B:$B,RIGHT($E6817,3))+($G6817-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C6817))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9643248692025828E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6817)","v":20},0.86216182101509586]
[{"$f":"'4.1. CAPEX'!A7041","v":"hp"},{"$f":"'4.1. CAPEX'!B7041","v":"electricity"},{"$f":"'4.1. CAPEX'!C7041","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7041","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E7041","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F7041","v":"low"},{"$f":"'4.1. CAPEX'!G7041","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.7753204329671949E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.0427194906303434E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.3141550899707494E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.6390078896219796E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.0138426106443597E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.435430016082699E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.1725992780527771E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.9231036511176626E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.6879078360946164E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.4677020662228157E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.258690080805389E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.0617207287696159E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.8761210427308889E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.7024776804571694E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5376853547581013E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.3824594689658425E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.2130232275797822E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0885265236757027E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9890728796911457E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8943551235153767E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7041+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7041,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7041)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7041,'5.1 General Data'!$B:$B,RIGHT($E7041,3))+($G7041-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7041))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.8041477366813111E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7041)","v":20},0.76475920472354209]
[{"$f":"'4.1. CAPEX'!A7186","v":"hp"},{"$f":"'4.1. CAPEX'!B7186","v":"electricity"},{"$f":"'4.1. CAPEX'!C7186","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7186","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E7186","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F7186","v":"low"},{"$f":"'4.1. CAPEX'!G7186","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.3886607644077076E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.6243089811712078E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.9159982730628842E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.2601246188307013E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.6533001600740045E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.377559068249233E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.1158081136528878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.8690593836025668E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.6380370158776328E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.4187582758966835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.2121137083949224E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.0173972895534279E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.835224494010662E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6623375015941527E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.4994868565415506E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.3217278373922793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.191115804262472E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0867769564404493E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9874066251813805E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8927682144584575E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7186+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7186,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7186)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7186,'5.1 General Data'!$B:$B,RIGHT($E7186,3))+($G7186-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7186))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.8026363947223404E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7186)","v":20},0.73967969942655254]
[{"$f":"'4.1. CAPEX'!A7402","v":"hp"},{"$f":"'4.1. CAPEX'!B7402","v":"electricity"},{"$f":"'4.1. CAPEX'!C7402","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7402","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E7402","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F7402","v":"low"},{"$f":"'4.1. CAPEX'!G7402","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.0815599319240169E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.2964669728264186E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.5700868127088118E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.2400195988047203E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.9266988392885631E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.6313360214977416E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.3547979518184038E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.0923172229036651E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.8449598333599039E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.61188065954842E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.3938164360552754E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.1868674915597694E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.9919322414696064E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.7791513903869931E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.6228063581967945E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4979108173302799E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3789626831716953E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2656787458778048E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1577892817883856E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0550374112270339E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7402+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7402,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7402)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7402,'5.1 General Data'!$B:$B,RIGHT($E7402,3))+($G7402-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7402))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9571784868828893E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7402)","v":20},0.75980076701744315]
[{"$f":"'4.1. CAPEX'!A7555","v":"hp"},{"$f":"'4.1. CAPEX'!B7555","v":"electricity"},{"$f":"'4.1. CAPEX'!C7555","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7555","v":"Bremen"},{"$f":"'4.1. CAPEX'!E7555","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F7555","v":"low"},{"$f":"'4.1. CAPEX'!G7555","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":6.6052826752699037E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":5.8432765680369037E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.4970209203722205E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.1683330715252211E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.8584839272841226E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.5683828073086505E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.2930284826095622E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.0335392346226115E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.7890284898847375E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.5602691167709477E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.3431701811867678E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.1386741621054551E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.9154572890001465E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.751444178640438E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.6204230272766083E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4956409783586736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3768009317701656E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2636199350192052E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1558285095421001E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0531700090877146E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7555+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7555,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7555)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7555,'5.1 General Data'!$B:$B,RIGHT($E7555,3))+($G7555-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7555))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9554000086549662E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7555)","v":20},0.7433087449567215]
[{"$f":"'4.1. CAPEX'!A7844","v":"hp"},{"$f":"'4.1. CAPEX'!B7844","v":"electricity"},{"$f":"'4.1. CAPEX'!C7844","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D7844","v":"Bremen"},{"$f":"'4.1. CAPEX'!E7844","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F7844","v":"high"},{"$f":"'4.1. CAPEX'!G7844","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.26871418599014441},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.21480799670336773},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.16545881211459534},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.12029158916292675},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.11218219246691069},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10457234922229994},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.7432871564552562E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.0736218651483361E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":8.5931732669284291E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.1402099701995814E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":7.7087066686289202E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":7.2998403935792724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":6.9144234654476999E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":6.5472649737915167E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":6.2011997656805623E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":5.8715279116261412E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":5.5608286817759575E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":5.2648467018117963E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":5.0185940894634212E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":4.7357767274198354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7844+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7844,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7844)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7844,'5.1 General Data'!$B:$B,RIGHT($E7844,3))+($G7844-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7844))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":4.5102635499236529E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7844)","v":18},1.8552164338709798]
[{"$f":"'4.1. CAPEX'!A7920","v":"hp"},{"$f":"'4.1. CAPEX'!B7920","v":"electricity"},{"$f":"'4.1. CAPEX'!C7920","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D7920","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E7920","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F7920","v":"high"},{"$f":"'4.1. CAPEX'!G7920","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.2252557304007545},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.17350632260484214},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.12614227679512521},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.11763845894893452},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10965849160783431},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10217176728119499},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.5149405607868692E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.0111241220464974E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":8.536129802396987E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.0836392393949963E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":7.654886712319732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":7.2507240508384627E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":6.8657078713660544E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":6.5028109009754698E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":6.1571046171440241E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":5.8312937393883803E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":5.5209159224286312E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":5.262686187461052E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.9661132831239956E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":4.7296316982133296E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G7920+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B7920,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F7920)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C7920,'5.1 General Data'!$B:$B,RIGHT($E7920,3))+($G7920-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C7920))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":4.5044111411555517E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7920)","v":18},1.7162926849041571]
[{"$f":"'4.1. CAPEX'!A8106","v":"hp"},{"$f":"'4.1. CAPEX'!B8106","v":"electricity"},{"$f":"'4.1. CAPEX'!C8106","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8106","v":"Saxony"},{"$f":"'4.1. CAPEX'!E8106","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F8106","v":"high"},{"$f":"'4.1. CAPEX'!G8106","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.19114827997288658},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.14723459008714856},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.10704224571048329},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.9826046807972968E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":9.305437876304759E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":8.670126856637364E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":8.074220882207446E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":7.6466906013308938E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":7.2436182930865622E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":6.8596422998103271E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":6.4958100104445568E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":6.152844273528725E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.8261259239579984E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.5181775686636847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":5.224816945106478E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.9483392334467205E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.6849577614280331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.4658282876113627E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.2141614356749652E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":4.0134870815952045E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8106+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8106,'5.1 General Data'!$B:$B,RIGHT($E8106,3))+($G8106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8106))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.8223686491382899E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8106)","v":18},1.4564175307141407]
[{"$f":"'4.1. CAPEX'!A8466","v":"hp"},{"$f":"'4.1. CAPEX'!B8466","v":"electricity"},{"$f":"'4.1. CAPEX'!C8466","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8466","v":"Bremen"},{"$f":"'4.1. CAPEX'!E8466","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F8466","v":"high"},{"$f":"'4.1. CAPEX'!G8466","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10229902506319863},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.5402587983715412E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.8930983857236981E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":8.2859390581843273E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.7164386725291551E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.307852972291147E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.9226414710779394E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.5556800952294381E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.2079698221350406E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.8802014697084161E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.5679605557636382E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.2736579063066259E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.9932965818347573E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.7290700592429645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.4773594600455574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.2679399791175542E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.0274249056254409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.835642767262324E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6529931116784042E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4790410587413369E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8466+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8466,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8466)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8466,'5.1 General Data'!$B:$B,RIGHT($E8466,3))+($G8466-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8466))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.3133724368965119E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8466)","v":18},1.1471233546676944]
[{"$f":"'4.1. CAPEX'!A8475","v":"hp"},{"$f":"'4.1. CAPEX'!B8475","v":"electricity"},{"$f":"'4.1. CAPEX'!C8475","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8475","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E8475","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F8475","v":"high"},{"$f":"'4.1. CAPEX'!G8475","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10229902506319863},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.5402587983715412E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.8930983857236981E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":8.2859390581843273E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.7164386725291551E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.307852972291147E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.9226414710779394E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.5556800952294381E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.2079698221350406E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.8802014697084161E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.5679605557636382E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.2736579063066259E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.9932965818347573E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.7290700592429645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.4773594600455574E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.2679399791175542E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.0274249056254409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.835642767262324E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6529931116784042E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4790410587413369E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8475+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8475,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8475)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8475,'5.1 General Data'!$B:$B,RIGHT($E8475,3))+($G8475-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8475))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.3133724368965119E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8475)","v":18},1.1471233546676944]
[{"$f":"'4.1. CAPEX'!A8723","v":"hp"},{"$f":"'4.1. CAPEX'!B8723","v":"electricity"},{"$f":"'4.1. CAPEX'!C8723","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8723","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E8723","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F8723","v":"high"},{"$f":"'4.1. CAPEX'!G8723","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11261218926052026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.10492380686120764},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":9.7712294918835166E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.2538425451900178E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":8.76605405350315E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":8.301375466626261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":7.8610743096707472E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":7.4460253566946993E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":7.0506386042837099E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":6.6779668511663781E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":6.3229488229902847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.9883620920313359E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.6696241178602474E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.404438856231266E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":5.099877635818121E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.8570263198267807E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.6257393522159816E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.4054660497295062E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.1956819521233389E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.9958875734507994E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8723+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8723,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8723)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8723,'5.1 General Data'!$B:$B,RIGHT($E8723,3))+($G8723-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8723))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.8056072128102851E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8723)","v":18},1.292552895378948]
[{"$f":"'4.1. CAPEX'!A8903","v":"hp"},{"$f":"'4.1. CAPEX'!B8903","v":"electricity"},{"$f":"'4.1. CAPEX'!C8903","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8903","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E8903","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F8903","v":"high"},{"$f":"'4.1. CAPEX'!G8903","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.5646225971741106E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.9072370890877828E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.4355985706366238E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.9909413503356869E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.567350609070958E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.1659817947513138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.7876323320960608E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.4272064974009974E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.087487154591642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7638605577041542E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.4588586803058475E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.1683041797083829E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.9265671496014601E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.6489358647549404E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.4275579664332779E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.2167218727935961E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.0159255931367585E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.8246910410826271E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6425628962691685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4691075202563509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G8903+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B8903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F8903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C8903,'5.1 General Data'!$B:$B,RIGHT($E8903,3))+($G8903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C8903))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.303911924053668E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8903)","v":18},{"$f":"SUMIFS($H8903:$AB8903,$H$5:$AB$5,\"<\"&$AC8903)","v":1.1138548090066622}]
[{"$f":"'4.1. CAPEX'!A9026","v":"hp"},{"$f":"'4.1. CAPEX'!B9026","v":"electricity"},{"$f":"'4.1. CAPEX'!C9026","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9026","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E9026","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F9026","v":"high"},{"$f":"'4.1. CAPEX'!G9026","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10749212374816269},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.10180041199931283},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":9.64343093041619E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.1322435900187265E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":8.6478735679121427E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":8.1912831925463225E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":7.7563229682076185E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":7.3463512421642549E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.9558001672024777E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":6.5877253172707734E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":6.237085494602633E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.9453583687287676E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.6103142228437992E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.3431564027083794E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":5.0887203835317911E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.8464003652683711E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.6156193954936871E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.3958279957082728E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.186502853055498E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.9871455743385693E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9026+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9026,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9026)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9026,'5.1 General Data'!$B:$B,RIGHT($E9026,3))+($G9026-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9026))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.7972814993700664E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9026)","v":18},1.2727276717937175]
[{"$f":"'4.1. CAPEX'!A9345","v":"hp"},{"$f":"'4.1. CAPEX'!B9345","v":"electricity"},{"$f":"'4.1. CAPEX'!C9345","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9345","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E9345","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F9345","v":"mid"},{"$f":"'4.1. CAPEX'!G9345","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.12496542120609322},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.11445274593030509},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.10465790952158503},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.5510195937547379E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":8.6796840681229157E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.8696752374633874E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":7.1171282816781853E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.4162528449846004E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.0594181621540601E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7220184086520846E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.4030117877689965E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.1014116513948361E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.8162836101225945E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.5451350344054127E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2904200537012036E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.0496572139384242E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.8220953247795827E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.6070231003162791E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.4037670620268516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.2116895509660855E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9345+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9345,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9345)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9345,'5.1 General Data'!$B:$B,RIGHT($E9345,3))+($G9345-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9345))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.0587519533010341E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9345)","v":18},1.2145784203903562]
[{"$f":"'4.1. CAPEX'!A9581","v":"hp"},{"$f":"'4.1. CAPEX'!B9581","v":"electricity"},{"$f":"'4.1. CAPEX'!C9581","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9581","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E9581","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F9581","v":"mid"},{"$f":"'4.1. CAPEX'!G9581","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10425684406253863},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.5334570299846724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.7001771109161227E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.9064635893789023E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.1686135390290937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.4831064331811267E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.8446677437754363E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.5196213014067803E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.2122784482347424E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.9216901949080974E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.6469577878206471E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.3872300766578325E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.1402364851406859E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.9082125191989489E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.6888977824735679E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.4816080036240732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.2856952608952272E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.1005460718874406E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.9255795828284796E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.7862662693604566E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9581+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9581,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9581)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9581,'5.1 General Data'!$B:$B,RIGHT($E9581,3))+($G9581-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9581))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.653586923200435E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9581)","v":18},1.0235514378476727]
[{"$f":"'4.1. CAPEX'!A9602","v":"hp"},{"$f":"'4.1. CAPEX'!B9602","v":"electricity"},{"$f":"'4.1. CAPEX'!C9602","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9602","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E9602","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F9602","v":"mid"},{"$f":"'4.1. CAPEX'!G9602","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10425684406253863},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.5334570299846724E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.7001771109161227E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.9064635893789023E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.1686135390290937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.4831064331811267E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.8446677437754363E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.5196213014067803E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.2122784482347424E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.9216901949080974E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.6469577878206471E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.3872300766578325E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.1402364851406859E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.9082125191989489E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.6888977824735679E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.4816080036240732E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.2856952608952272E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.1005460718874406E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.9255795828284796E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.7862662693604566E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9602+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9602,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9602)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9602,'5.1 General Data'!$B:$B,RIGHT($E9602,3))+($G9602-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9602))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.653586923200435E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9602)","v":18},1.0235514378476727]
[{"$f":"'4.1. CAPEX'!A9946","v":"hp"},{"$f":"'4.1. CAPEX'!B9946","v":"electricity"},{"$f":"'4.1. CAPEX'!C9946","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9946","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E9946","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F9946","v":"mid"},{"$f":"'4.1. CAPEX'!G9946","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11762022431837546},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.10637265194992575},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":9.589736248808127E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.0564108678660646E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":8.5521329466762913E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":8.0753454151058002E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":7.624573628159538E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":7.1984210467385276E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.7931621848780127E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":6.4124649862813313E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":6.0526206678574009E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.7125064999720719E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.3910593941804551E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.0872727689858337E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.8001935788569587E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5716129322447216E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.3539170783283065E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.1465876936460054E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.9491311368057197E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.7610772731483041E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G9946+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B9946,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F9946)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C9946,'5.1 General Data'!$B:$B,RIGHT($E9946,3))+($G9946-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C9946))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.5819783553793373E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9946)","v":18},1.2581730556541557]
[{"$f":"'4.1. CAPEX'!A10044","v":"hp"},{"$f":"'4.1. CAPEX'!B10044","v":"electricity"},{"$f":"'4.1. CAPEX'!C10044","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10044","v":"Berlin"},{"$f":"'4.1. CAPEX'!E10044","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10044","v":"mid"},{"$f":"'4.1. CAPEX'!G10044","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.6802906631896076E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.8502276533696999E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.077158584365624E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.6835681664369456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.311414571566408E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.9595486928367421E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.6268822525086179E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.3123846144502086E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.0133063959577187E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.7323545139466468E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.4667919123176768E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.2157900244176642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.9785642983758904E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.7543718840559667E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.542509440491285E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.3738185147536036E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.2131604902415276E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.0601528478490736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.9144312836657846E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.7756488415864613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10044+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10044,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10044)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10044,'5.1 General Data'!$B:$B,RIGHT($E10044,3))+($G10044-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10044))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.6434750872252014E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10044)","v":18},0.9285229552113089]
[{"$f":"'4.1. CAPEX'!A10224","v":"hp"},{"$f":"'4.1. CAPEX'!B10224","v":"electricity"},{"$f":"'4.1. CAPEX'!C10224","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10224","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E10224","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10224","v":"mid"},{"$f":"'4.1. CAPEX'!G10224","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.2348940040256571E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.4239440389878023E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.0110674300844222E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.6206780627569017E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.251570523088501E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.9026032070103845E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.5726949765381478E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.2589617273958382E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.9642430172193781E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.6856676723490746E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.4223665258173957E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.1735165821927038E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.9383385911902796E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.716094747670641E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.5391378549244214E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.3706074808803999E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.2101023627432383E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.0572403454697503E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.9116574718759527E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.773007116072336E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10224+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10224,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10224)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10224,'5.1 General Data'!$B:$B,RIGHT($E10224,3))+($G10224-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10224))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.6409591581641297E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10224)","v":18},0.91353729150344942]
[{"$f":"'4.1. CAPEX'!A10501","v":"hp"},{"$f":"'4.1. CAPEX'!B10501","v":"electricity"},{"$f":"'4.1. CAPEX'!C10501","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10501","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E10501","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F10501","v":"low"},{"$f":"'4.1. CAPEX'!G10501","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.12622457516278021},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.11460593924065185},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.10380761654656569},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.3068791291098879E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":8.3117319877316978E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":7.3902567302736283E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.5376935563201122E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.1502887689171837E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.7825395435592494E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.4358678209135959E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.1112909844996952E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.8032134575626301E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.5128864184869208E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.2393179331155564E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.9833727177658936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.7404736703347895E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.511675274319425E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2619312315771899E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.078426747018637E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.9318349971606067E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10501+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10501,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10501)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10501,'5.1 General Data'!$B:$B,RIGHT($E10501,3))+($G10501-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10501))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.7922238068196256E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10501)","v":18},1.1654323231948722]
[{"$f":"'4.1. CAPEX'!A10666","v":"hp"},{"$f":"'4.1. CAPEX'!B10666","v":"electricity"},{"$f":"'4.1. CAPEX'!C10666","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10666","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E10666","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F10666","v":"low"},{"$f":"'4.1. CAPEX'!G10666","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.1071120827414607},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.725270083719198E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.8089423144346909E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.8976633991947168E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.053198026189765E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.2712493930193083E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.5477784119281504E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.2190331292506102E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.9069672308005748E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.6127873518644856E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.3373568272373077E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.0759273432124099E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.8295606290328847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.5974149458110165E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.3802240774839919E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.1741039710569338E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.9799494437510846E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.7680207877354448E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.6123019230997992E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.4879065934283802E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10666+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10666,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10666)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10666,'5.1 General Data'!$B:$B,RIGHT($E10666,3))+($G10666-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10666))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.3694348508841716E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10666)","v":18},0.98896655639868647]
[{"$f":"'4.1. CAPEX'!A10866","v":"hp"},{"$f":"'4.1. CAPEX'!B10866","v":"electricity"},{"$f":"'4.1. CAPEX'!C10866","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10866","v":"Bremen"},{"$f":"'4.1. CAPEX'!E10866","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10866","v":"low"},{"$f":"'4.1. CAPEX'!G10866","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.3026351526034098E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.4463523660295095E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.6505259102571985E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.8590843610157784E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.125670066100624E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.4465512723768969E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.818220050694659E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.5327062837492181E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.2616784853394721E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.0061846126654616E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.7669744680283425E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.5399241627992746E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.3259558039457009E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.1243383451126497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.935709074276768E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.7566947092648463E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.5880723947205531E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.4040133310896328E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.2687722129069568E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.1607354408637685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10866+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10866,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10866)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10866,'5.1 General Data'!$B:$B,RIGHT($E10866,3))+($G10866-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10866))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.057843277013113E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10866)","v":18},0.85891290850070012]
[{"$f":"'4.1. CAPEX'!A10923","v":"hp"},{"$f":"'4.1. CAPEX'!B10923","v":"electricity"},{"$f":"'4.1. CAPEX'!C10923","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10923","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E10923","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10923","v":"low"},{"$f":"'4.1. CAPEX'!G10923","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.860196965344086E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.0253775258031068E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.1951578393691137E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.4258085595211151E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.713415089002475E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.0542976212100521E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.7547945811014951E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.4704872762521261E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.2024750104562102E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.9515443239603966E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.7133692706128762E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.4889171377112414E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.277421059937171E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.0795495503661341E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.8917640466484845E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.7148797710618421E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.5218023944198635E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.3799348884262467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.2666046556440445E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.1586711006133758E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G10923+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B10923,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F10923)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C10923,'5.1 General Data'!$B:$B,RIGHT($E10923,3))+($G10923-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C10923))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.0558772386794055E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10923)","v":18},0.82721192911204033]
[{"$f":"'4.1. CAPEX'!A11103","v":"hp"},{"$f":"'4.1. CAPEX'!B11103","v":"electricity"},{"$f":"'4.1. CAPEX'!C11103","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11103","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E11103","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F11103","v":"low"},{"$f":"'4.1. CAPEX'!G11103","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10732098817181128},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.584558668571988E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.521972232943352E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.5388508123438114E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.0921203452366383E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.6680554173771278E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.2682957199594838E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.8940144347038564E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.5387590997441588E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.2039724941123598E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.8885107826682962E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.5933711010616211E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.313275427370513E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.0494397246407736E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.7614508393732482E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.5498451835612503E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.3808049367250008E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2198142254523811E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.0664897385260775E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.9204664176438831E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11103+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11103,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11103)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11103,'5.1 General Data'!$B:$B,RIGHT($E11103,3))+($G11103-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11103))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.7813965882322697E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11103)","v":18},1.0479921026302699]
[{"$f":"'4.1. CAPEX'!A11417","v":"hp"},{"$f":"'4.1. CAPEX'!B11417","v":"electricity"},{"$f":"'4.1. CAPEX'!C11417","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11417","v":"Saarland"},{"$f":"'4.1. CAPEX'!E11417","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11417","v":"low"},{"$f":"'4.1. CAPEX'!G11417","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.3712488788694245E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.2901522431668331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.7989018289902318E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.3325757402464858E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.8929770753082903E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.4813959320050143E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.0907368136164521E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.722586282620893E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.3756865123695458E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.0511340103472351E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.7431247612784423E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.452995907789109E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.1363068310801568E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.9036131293657933E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.7177267898721847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.5406921808306513E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.3720877912672871E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2115121821593207E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.0585830306279246E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.9129362196456423E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11417+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11417,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11417)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11417,'5.1 General Data'!$B:$B,RIGHT($E11417,3))+($G11417-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11417))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.7742249710910882E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11417)","v":18},0.99485454891183345]
[{"$f":"'4.1. CAPEX'!A11545","v":"hp"},{"$f":"'4.1. CAPEX'!B11545","v":"electricity"},{"$f":"'4.1. CAPEX'!C11545","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11545","v":"Hesse"},{"$f":"'4.1. CAPEX'!E11545","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F11545","v":"low"},{"$f":"'4.1. CAPEX'!G11545","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.69345215650843E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.1783033573980951E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.6892914040691374E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.228307112151558E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.7967033402452845E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.3870394094032376E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.0009790653074983E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.6372032904693947E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.2968619353475181E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.9738686305202513E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.6696255680226832E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.3375301786856078E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.0935163772934761E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.8985870259937862E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.7129400247559875E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.5361333569104633E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.367746054200442E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2073771944766107E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.0546449471205817E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.9091856639243636E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11545+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11545,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11545)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11545,'5.1 General Data'!$B:$B,RIGHT($E11545,3))+($G11545-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11545))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.7706530132612987E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11545)","v":18},0.97705465481759457]
[{"$f":"'4.1. CAPEX'!A11786","v":"pe"},{"$f":"'4.1. CAPEX'!B11786","v":"pellet"},{"$f":"'4.1. CAPEX'!C11786","v":"pellet"},{"$f":"'4.1. CAPEX'!D11786","v":"Hesse"},{"$f":"'4.1. CAPEX'!E11786","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11786","v":"high"},{"$f":"'4.1. CAPEX'!G11786","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.17372296989926622},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.12676571316977972},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.3813254850130817E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.8564005046740923E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.3558062681451208E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.8914125520135705E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.4485290275117138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.2162117698770836E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.9859208532449262E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7634666865644078E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.5486251143222962E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.3459064494046075E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.1454067974884644E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.951880113669991E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7651169534861856E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5888041233032847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4147709607449508E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2822095680969369E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.1018299164434995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.9065046823271422E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11786+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11786,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11786)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11786,'5.1 General Data'!$B:$B,RIGHT($E11786,3))+($G11786-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11786))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.720480649835374E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11786)","v":15},1.1070487688232011]
[{"$f":"'4.1. CAPEX'!A11987","v":"pe"},{"$f":"'4.1. CAPEX'!B11987","v":"pellet"},{"$f":"'4.1. CAPEX'!C11987","v":"pellet"},{"$f":"'4.1. CAPEX'!D11987","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E11987","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F11987","v":"high"},{"$f":"'4.1. CAPEX'!G11987","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.17372296989926622},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.12676571316977972},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.3813254850130817E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.8564005046740923E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.3558062681451208E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.8914125520135705E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.4485290275117138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.2162117698770836E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.9859208532449262E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7634666865644078E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.5486251143222962E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.3459064494046075E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.1454067974884644E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.951880113669991E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7651169534861856E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5888041233032847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4147709607449508E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2822095680969369E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.1018299164434995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.9065046823271422E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G11987+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B11987,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F11987)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C11987,'5.1 General Data'!$B:$B,RIGHT($E11987,3))+($G11987-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C11987))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.720480649835374E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11987)","v":15},1.1070487688232011]
[{"$f":"'4.1. CAPEX'!A12155","v":"pe"},{"$f":"'4.1. CAPEX'!B12155","v":"pellet"},{"$f":"'4.1. CAPEX'!C12155","v":"pellet"},{"$f":"'4.1. CAPEX'!D12155","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E12155","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F12155","v":"high"},{"$f":"'4.1. CAPEX'!G12155","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.17372296989926622},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.12676571316977972},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.3813254850130817E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.8564005046740923E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.3558062681451208E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.8914125520135705E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.4485290275117138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.2162117698770836E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.9859208532449262E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.7634666865644078E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.5486251143222962E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.3459064494046075E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.1454067974884644E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.951880113669991E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.7651169534861856E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.5888041233032847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4147709607449508E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2822095680969369E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.1018299164434995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.9065046823271422E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12155+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12155,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12155)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12155,'5.1 General Data'!$B:$B,RIGHT($E12155,3))+($G12155-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12155))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.720480649835374E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12155)","v":15},1.1070487688232011]
[{"$f":"'4.1. CAPEX'!A12348","v":"pe"},{"$f":"'4.1. CAPEX'!B12348","v":"pellet"},{"$f":"'4.1. CAPEX'!C12348","v":"pellet"},{"$f":"'4.1. CAPEX'!D12348","v":"Berlin"},{"$f":"'4.1. CAPEX'!E12348","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F12348","v":"high"},{"$f":"'4.1. CAPEX'!G12348","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.1814191845518395E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.6063840909317554E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.058002389831885E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.549276964229483E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.0641151248934053E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.8096205190028278E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.5573456916171904E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.3136557218986575E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.0783050561179053E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.8562345682851465E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.6365949237097653E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.4245938970570166E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.2200020499863685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.026858136840584E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.8362115117550279E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.6909956129373848E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4933966535418764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2794253843255955E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0756432231672343E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.881564974444985E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12348+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12348,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12348)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12348,'5.1 General Data'!$B:$B,RIGHT($E12348,3))+($G12348-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12348))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6967285470904616E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12348)","v":15},0.98218619830708875]
[{"$f":"'4.1. CAPEX'!A12424","v":"pe"},{"$f":"'4.1. CAPEX'!B12424","v":"pellet"},{"$f":"'4.1. CAPEX'!C12424","v":"pellet"},{"$f":"'4.1. CAPEX'!D12424","v":"Saarland"},{"$f":"'4.1. CAPEX'!E12424","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F12424","v":"high"},{"$f":"'4.1. CAPEX'!G12424","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.0079492504697267E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.4339806149542854E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.9015185765613519E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.3937195774893966E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.1273505112056698E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.8633047960422855E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.6082444993044276E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.3619126099746126E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.1294805382370414E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.8995927304396976E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.6776999507358941E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.4635620554246526E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.2614062430332974E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.0618642396321793E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.9098727141448445E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.703053987560718E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4790990357721126E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2658086054972497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0626748623783328E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8692141546460314E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12424+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12424,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12424)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12424,'5.1 General Data'!$B:$B,RIGHT($E12424,3))+($G12424-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12424))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.6849658615676489E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12424)","v":15},0.98101458907649364]
[{"$f":"'4.1. CAPEX'!A12706","v":"pe"},{"$f":"'4.1. CAPEX'!B12706","v":"pellet"},{"$f":"'4.1. CAPEX'!C12706","v":"pellet"},{"$f":"'4.1. CAPEX'!D12706","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E12706","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F12706","v":"high"},{"$f":"'4.1. CAPEX'!G12706","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.6563367307538344E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.1000285875893405E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.8082137535081836E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.5189442161882253E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2395184584916908E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.9696549175912254E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.7150190193785098E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.4631704341595084E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.2200806279877181E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.9854865166573235E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.7640191155264107E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.5454152159553738E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.3789042077117016E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.1523284524070782E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.9069794784829333E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.6733137890313636E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4507750371727273E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2388333687359302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0369841607008863E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8447468197151294E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12706+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12706,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12706)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12706,'5.1 General Data'!$B:$B,RIGHT($E12706,3))+($G12706-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12706))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.661663637823933E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12706)","v":15},0.98424099732389048]
[{"$f":"'4.1. CAPEX'!A12785","v":"pe"},{"$f":"'4.1. CAPEX'!B12785","v":"pellet"},{"$f":"'4.1. CAPEX'!C12785","v":"pellet"},{"$f":"'4.1. CAPEX'!D12785","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E12785","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F12785","v":"high"},{"$f":"'4.1. CAPEX'!G12785","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.6563367307538344E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.1000285875893405E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.8082137535081836E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.5189442161882253E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.2395184584916908E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.9696549175912254E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.7150190193785098E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.4631704341595084E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":6.2200806279877181E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.9854865166573235E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.7640191155264107E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.5454152159553738E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.3789042077117016E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":5.1523284524070782E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.9069794784829333E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.6733137890313636E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.4507750371727273E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":4.2388333687359302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":4.0369841607008863E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.8447468197151294E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G12785+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B12785,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F12785)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C12785,'5.1 General Data'!$B:$B,RIGHT($E12785,3))+($G12785-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C12785))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.661663637823933E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12785)","v":15},0.98424099732389048]
[{"$f":"'4.1. CAPEX'!A13075","v":"pe"},{"$f":"'4.1. CAPEX'!B13075","v":"pellet"},{"$f":"'4.1. CAPEX'!C13075","v":"pellet"},{"$f":"'4.1. CAPEX'!D13075","v":"Bremen"},{"$f":"'4.1. CAPEX'!E13075","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F13075","v":"mid"},{"$f":"'4.1. CAPEX'!G13075","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.10583588478259907},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.7739362580956706E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.3703945017437438E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.6336822124264392E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.9526876592759908E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.3237749406377687E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.7435280871322682E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.571015272057048E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.4064435230725928E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.254663540648136E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.1046469977183837E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.9615375551568887E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.8250175674476945E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6947839786696307E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5746343745251258E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4559248530995524E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3426828271963133E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2523080828077871E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1416931612905817E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0397077726576968E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13075+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13075,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13075)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13075,'5.1 General Data'!$B:$B,RIGHT($E13075,3))+($G13075-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13075))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9425788311025684E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13075)","v":15},0.6777433494686731]
[{"$f":"'4.1. CAPEX'!A13227","v":"pe"},{"$f":"'4.1. CAPEX'!B13227","v":"pellet"},{"$f":"'4.1. CAPEX'!C13227","v":"pellet"},{"$f":"'4.1. CAPEX'!D13227","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E13227","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F13227","v":"mid"},{"$f":"'4.1. CAPEX'!G13227","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.12411667703188911},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.10112094027077202},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.4276106411209269E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.0865960844501389E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.3827040202620288E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.7320474903402431E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.1311525709319598E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.576755472668363E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.411928031531572E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.254687885304252E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.1096696377734701E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.9663362692436183E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.8296022926422942E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6991642134287511E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5747324766966746E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4599354872898157E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3465144255175721E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2383172846232063E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1519686973924135E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.046281624479725E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13227+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13227,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13227)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13227,'5.1 General Data'!$B:$B,RIGHT($E13227,3))+($G13227-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13227))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9488396423616428E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13227)","v":15},0.74706748816660407]
[{"$f":"'4.1. CAPEX'!A13303","v":"pe"},{"$f":"'4.1. CAPEX'!B13303","v":"pellet"},{"$f":"'4.1. CAPEX'!C13303","v":"pellet"},{"$f":"'4.1. CAPEX'!D13303","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E13303","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F13303","v":"mid"},{"$f":"'4.1. CAPEX'!G13303","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.1364939000233463E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.6674943404896575E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.8964235664194252E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.1836690693797136E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.5254253780299097E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.918117210415506E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.7375588136221653E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.5653118350939136E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.4064532002734682E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.2494402475136103E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.0996565256282214E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.9567695748804117E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.8204622055516042E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6947091135843346E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5704632663215658E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4519399053886181E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3573503008407749E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2415765661077384E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1348348248645128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0331760236804882E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13303+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13303,'5.1 General Data'!$B:$B,RIGHT($E13303,3))+($G13303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13303))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9363581177909414E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13303)","v":15},0.62428448247226864]
[{"$f":"'4.1. CAPEX'!A13626","v":"pe"},{"$f":"'4.1. CAPEX'!B13626","v":"pellet"},{"$f":"'4.1. CAPEX'!C13626","v":"pellet"},{"$f":"'4.1. CAPEX'!D13626","v":"Saxony"},{"$f":"'4.1. CAPEX'!E13626","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F13626","v":"mid"},{"$f":"'4.1. CAPEX'!G13626","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":6.9785217619886139E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.171481830330066E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.4254785321582996E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.736528877281055E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.1008908028407412E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.9119096598526887E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.7316276488434511E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.5653585253074764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.4010211818027672E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.2442503006606206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.0946979134553618E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.9520320341003516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.8204127714334577E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6903710639070471E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5663187870941882E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4673167362358212E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3461423510706358E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2344212867339387E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1280202730799416E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0266859743618491E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13626+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13626,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13626)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13626,'5.1 General Data'!$B:$B,RIGHT($E13626,3))+($G13626-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13626))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9301771184398561E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13626)","v":15},0.59390901691056186]
[{"$f":"'4.1. CAPEX'!A13664","v":"pe"},{"$f":"'4.1. CAPEX'!B13664","v":"pellet"},{"$f":"'4.1. CAPEX'!C13664","v":"pellet"},{"$f":"'4.1. CAPEX'!D13664","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E13664","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F13664","v":"mid"},{"$f":"'4.1. CAPEX'!G13664","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":6.9785217619886139E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.171481830330066E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.4254785321582996E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.736528877281055E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.1008908028407412E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.9119096598526887E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.7316276488434511E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.5653585253074764E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.4010211818027672E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.2442503006606206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.0946979134553618E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.9520320341003516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.8204127714334577E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6903710639070471E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5663187870941882E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4673167362358212E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3461423510706358E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2344212867339387E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1280202730799416E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0266859743618491E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13664+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13664,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13664)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13664,'5.1 General Data'!$B:$B,RIGHT($E13664,3))+($G13664-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13664))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9301771184398561E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13664)","v":15},0.59390901691056186]
[{"$f":"'4.1. CAPEX'!A13995","v":"pe"},{"$f":"'4.1. CAPEX'!B13995","v":"pellet"},{"$f":"'4.1. CAPEX'!C13995","v":"pellet"},{"$f":"'4.1. CAPEX'!D13995","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E13995","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F13995","v":"mid"},{"$f":"'4.1. CAPEX'!G13995","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":5.4311146737572348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.7022637868028017E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.4855696030791703E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.2788502309872606E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.0881986589129546E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.8997621517408376E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.720001686841546E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.5485182681418669E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.3849312256293645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.2340107251235969E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.0848991195056533E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.9426552615313149E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.829135106776641E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6901911673633684E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5620868260603516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4400826914860483E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3238882776057606E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2132269310531048E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1078351724315287E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0074620689824081E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G13995+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B13995,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F13995)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C13995,'5.1 General Data'!$B:$B,RIGHT($E13995,3))+($G13995-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C13995))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9118686371261032E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13995)","v":15},0.54882188492253958]
[{"$f":"'4.1. CAPEX'!A14106","v":"pe"},{"$f":"'4.1. CAPEX'!B14106","v":"pellet"},{"$f":"'4.1. CAPEX'!C14106","v":"pellet"},{"$f":"'4.1. CAPEX'!D14106","v":"Saxony"},{"$f":"'4.1. CAPEX'!E14106","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F14106","v":"mid"},{"$f":"'4.1. CAPEX'!G14106","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":5.4311146737572348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.7022637868028017E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.4855696030791703E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.2788502309872606E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.0881986589129546E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.8997621517408376E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.720001686841546E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.5485182681418669E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.3849312256293645E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.2340107251235969E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.0848991195056533E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.9426552615313149E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.829135106776641E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6901911673633684E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5620868260603516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4400826914860483E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3238882776057606E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2132269310531048E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1078351724315287E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0074620689824081E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14106+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14106,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14106)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14106,'5.1 General Data'!$B:$B,RIGHT($E14106,3))+($G14106-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14106))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9118686371261032E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14106)","v":15},0.54882188492253958]
[{"$f":"'4.1. CAPEX'!A14364","v":"pe"},{"$f":"'4.1. CAPEX'!B14364","v":"pellet"},{"$f":"'4.1. CAPEX'!C14364","v":"pellet"},{"$f":"'4.1. CAPEX'!D14364","v":"Berlin"},{"$f":"'4.1. CAPEX'!E14364","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F14364","v":"low"},{"$f":"'4.1. CAPEX'!G14364","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.1528227941756575E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":5.9260081110979086E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.7924742046528385E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.4174778638381013E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.0739850100496057E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.7468489588224657E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.4416306607506338E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.306495622275045E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1764264363056328E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.051247069357628E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.9357542010425036E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.8196108352611913E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.7078717034068008E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6003807182703766E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.4969866711664315E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.3975431212509103E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3056150609432072E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2134751848283427E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1248823829445016E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0236975075661922E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14364+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14364,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14364)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14364,'5.1 General Data'!$B:$B,RIGHT($E14364,3))+($G14364-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14364))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9273309595868496E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14364)","v":15},0.56646020860472823]
[{"$f":"'4.1. CAPEX'!A14548","v":"pe"},{"$f":"'4.1. CAPEX'!B14548","v":"pellet"},{"$f":"'4.1. CAPEX'!C14548","v":"pellet"},{"$f":"'4.1. CAPEX'!D14548","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E14548","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F14548","v":"low"},{"$f":"'4.1. CAPEX'!G14548","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.1175066731124346E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.8341675228870399E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.6620069221074473E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.578971478278733E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.2206810679970244E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.8924906775379423E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.5799284009102463E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.2883074506789782E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1591926217884925E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0349179637885311E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.9153152854126289E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.8049675761967652E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.693998348905443E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.5872371487570642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.4845348421627146E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.3857469567207582E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.2907335754656491E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2029008718918268E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1148657888166826E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0302197592954253E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14548+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14548,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14548)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14548,'5.1 General Data'!$B:$B,RIGHT($E14548,3))+($G14548-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14548))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9335426279004052E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14548)","v":15},0.59854223980521482]
[{"$f":"'4.1. CAPEX'!A14728","v":"pe"},{"$f":"'4.1. CAPEX'!B14728","v":"pellet"},{"$f":"'4.1. CAPEX'!C14728","v":"pellet"},{"$f":"'4.1. CAPEX'!D14728","v":"Saarland"},{"$f":"'4.1. CAPEX'!E14728","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F14728","v":"low"},{"$f":"'4.1. CAPEX'!G14728","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.1175066731124346E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.8341675228870399E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.6620069221074473E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.578971478278733E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.2206810679970244E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.8924906775379423E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.5799284009102463E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.2883074506789782E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1591926217884925E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0349179637885311E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.9153152854126289E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.8049675761967652E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.693998348905443E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.5872371487570642E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.4845348421627146E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.3857469567207582E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.2907335754656491E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2029008718918268E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1148657888166826E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0302197592954253E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14728+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14728,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14728)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14728,'5.1 General Data'!$B:$B,RIGHT($E14728,3))+($G14728-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14728))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9335426279004052E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14728)","v":15},0.59854223980521482]
[{"$f":"'4.1. CAPEX'!A14915","v":"pe"},{"$f":"'4.1. CAPEX'!B14915","v":"pellet"},{"$f":"'4.1. CAPEX'!C14915","v":"pellet"},{"$f":"'4.1. CAPEX'!D14915","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E14915","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F14915","v":"low"},{"$f":"'4.1. CAPEX'!G14915","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":5.2499708647218486E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.8391768198121618E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.4628936312915042E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.1045286898432606E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.7701738026116489E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.6221385739376742E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.4796527915260479E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.3425236174757601E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.2160056295126971E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0887750466353517E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.9663691323551393E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.848616899147792E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.7353527037235602E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6264161257793045E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5257124771718115E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4247767925076182E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3277267910151361E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2168826581096531E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1113168172472888E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0107779211878941E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14915+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14915,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14915)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14915,'5.1 General Data'!$B:$B,RIGHT($E14915,3))+($G14915-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14915))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9150265916075181E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14915)","v":15},0.52878306805545572]
[{"$f":"'4.1. CAPEX'!A14985","v":"pe"},{"$f":"'4.1. CAPEX'!B14985","v":"pellet"},{"$f":"'4.1. CAPEX'!C14985","v":"pellet"},{"$f":"'4.1. CAPEX'!D14985","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E14985","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F14985","v":"low"},{"$f":"'4.1. CAPEX'!G14985","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":5.064967905958067E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.6711277252054505E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.2960418387743865E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.9460862913566999E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.7911438889391864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.6420098643225304E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.4984823819846973E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.3660611929230047E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.2328941599905105E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.1047769098023273E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.9815304767295943E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.8629814887345308E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.7489620404652346E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6435596616718855E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.53791442025459E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4363361640478472E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3203201562360453E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.2098287202248049E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.1045987811664807E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.0043797915871246E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G14985+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B14985,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F14985)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C14985,'5.1 General Data'!$B:$B,RIGHT($E14985,3))+($G14985-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C14985))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.9089331348448806E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14985)","v":15},0.52388540247112692]
[{"$f":"'4.1. CAPEX'!A15280","v":"pe"},{"$f":"'4.1. CAPEX'!B15280","v":"pellet"},{"$f":"'4.1. CAPEX'!C15280","v":"pellet"},{"$f":"'4.1. CAPEX'!D15280","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E15280","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15280","v":"low"},{"$f":"'4.1. CAPEX'!G15280","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.7064351498394809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.3230489652864461E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.1533051880362687E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.9899246526890857E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.8326862427308955E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.6876150906861353E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.5417268456191073E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.4013707801487429E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.2663508323748328E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.136477068334155E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.0115655429722384E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.8960942605577179E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.7803569152804929E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6690750671485849E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.5419762544272244E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4209297661211653E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.3056473963058721E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.1958546631484492E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.0912901553794754E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.9917049098852148E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15280+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15280,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15280)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15280,'5.1 General Data'!$B:$B,RIGHT($E15280,3))+($G15280-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15280))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.8968618189382998E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15280)","v":15},0.51938008856131401]
[{"$f":"'4.1. CAPEX'!A15427","v":"pe"},{"$f":"'4.1. CAPEX'!B15427","v":"pellet"},{"$f":"'4.1. CAPEX'!C15427","v":"pellet"},{"$f":"'4.1. CAPEX'!D15427","v":"Bremen"},{"$f":"'4.1. CAPEX'!E15427","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15427","v":"low"},{"$f":"'4.1. CAPEX'!G15427","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.5248946179432786E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.3472254057099174E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.1762165388186362E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.0116365766977052E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.8597919687885125E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.7070921173119865E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.5601827460922088E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.4188586389856238E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.2829209939025876E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.1521772772878091E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":3.031314574015178E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.9101733852511358E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.793695723367081E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.6606625936829338E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.533964374936128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.4132994047010737E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.298380385429594E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.1889337004091371E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.0846987622944162E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.9854273926613489E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15427+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15427,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15427)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15427,'5.1 General Data'!$B:$B,RIGHT($E15427,3))+($G15427-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15427))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.8908832311060466E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15427)","v":15},0.51970807532790719]
[{"$f":"'4.1. CAPEX'!A15607","v":"ga"},{"$f":"'4.1. CAPEX'!B15607","v":"gas"},{"$f":"'4.1. CAPEX'!C15607","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D15607","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E15607","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15607","v":"high"},{"$f":"'4.1. CAPEX'!G15607","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.24009340644106988},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.18782008083328772},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.14000343348046224},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.5490778259262776E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":9.4020064037219658E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.163135897175162E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":8.9191459501093112E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":8.6063928045365196E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":8.4458622710422468E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.2683394118551509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.0820424092463095E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":7.8887097203097487E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":7.6948159876722488E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":7.4916761195461798E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.2856911421826653E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":6.9925552683531372E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":6.7083179008848193E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":6.4308742154551346E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.2724830935199344E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.0541788132006474E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15607+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15607,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15607)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15607,'5.1 General Data'!$B:$B,RIGHT($E15607,3))+($G15607-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15607))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":5.7658845840006169E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15607)","v":18},1.7772033540349885]
[{"$f":"'4.1. CAPEX'!A15835","v":"ga"},{"$f":"'4.1. CAPEX'!B15835","v":"gas"},{"$f":"'4.1. CAPEX'!C15835","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D15835","v":"Saxony"},{"$f":"'4.1. CAPEX'!E15835","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F15835","v":"high"},{"$f":"'4.1. CAPEX'!G15835","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.24009340644106988},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.18782008083328772},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.14000343348046224},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.5490778259262776E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":9.4020064037219658E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.163135897175162E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":8.9191459501093112E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":8.6063928045365196E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":8.4458622710422468E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.2683394118551509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.0820424092463095E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":7.8887097203097487E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":7.6948159876722488E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":7.4916761195461798E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.2856911421826653E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":6.9925552683531372E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":6.7083179008848193E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":6.4308742154551346E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.2724830935199344E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.0541788132006474E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G15835+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B15835,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F15835)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C15835,'5.1 General Data'!$B:$B,RIGHT($E15835,3))+($G15835-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C15835))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":5.7658845840006169E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15835)","v":18},1.7772033540349885]
[{"$f":"'4.1. CAPEX'!A16049","v":"ga"},{"$f":"'4.1. CAPEX'!B16049","v":"gas"},{"$f":"'4.1. CAPEX'!C16049","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16049","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E16049","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F16049","v":"high"},{"$f":"'4.1. CAPEX'!G16049","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.19705282101316235},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.14688563329573553},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.10018485325555858},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":9.8641842598380686E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":9.6135715087250995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.3575876588892881E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.0294603929311754E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":8.8610386014834716E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":8.6747891863946269E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.479334314117401E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.2764978997149144E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.0730728621817585E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":7.8599471735073201E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":7.6438365175235126E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.3362908566868654E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.0380811293324033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":6.7469990435210667E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":6.5808218314663283E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.3517862880605819E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.0493202743434109E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16049+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16049,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16049)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16049,'5.1 General Data'!$B:$B,RIGHT($E16049,3))+($G16049-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16049))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":5.761257404136582E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16049)","v":18},1.6784784399275894]
[{"$f":"'4.1. CAPEX'!A16200","v":"ga"},{"$f":"'4.1. CAPEX'!B16200","v":"gas"},{"$f":"'4.1. CAPEX'!C16200","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16200","v":"Hesse"},{"$f":"'4.1. CAPEX'!E16200","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F16200","v":"high"},{"$f":"'4.1. CAPEX'!G16200","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11027680424454028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.10857836103022729},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.10581978302191572},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10300208354132669},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":9.9390277454925957E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":9.7536402710146353E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.5486293375153339E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.333485650736896E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.1102168547276929E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":8.8863001416367618E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.6517055987922323E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.4138254030275778E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.0752996525348592E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":7.7470502749228703E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.4266465297157247E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.2437297385225682E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":6.9916226887595745E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":6.6586882750091184E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.3416078809610643E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.0396265532962519E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16200+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16200,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16200)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16200,'5.1 General Data'!$B:$B,RIGHT($E16200,3))+($G16200-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16200))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":5.7520252888535739E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16200)","v":18},1.6054757134620943]
[{"$f":"'4.1. CAPEX'!A16306","v":"ga"},{"$f":"'4.1. CAPEX'!B16306","v":"gas"},{"$f":"'4.1. CAPEX'!C16306","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16306","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E16306","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F16306","v":"high"},{"$f":"'4.1. CAPEX'!G16306","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11391600684427441},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.11102181882841548},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.10806560296486484},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10427624270049249},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10233123260722035},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10018034115131079},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":9.7923140963077013E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.5580695428536547E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.3231452211104626E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.0770181540342956E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.8274439133501914E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.4722764440295209E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.1278905277946456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":7.7917359304546879E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.5998270616913166E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.3353265835684592E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":6.9860253176842482E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":6.6533574454135685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.3365309003938747E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.0347913337084523E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16306+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16306,'5.1 General Data'!$B:$B,RIGHT($E16306,3))+($G16306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16306))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":5.747420317817574E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16306)","v":18},1.6352355474795057]
[{"$f":"'4.1. CAPEX'!A16569","v":"ga"},{"$f":"'4.1. CAPEX'!B16569","v":"gas"},{"$f":"'4.1. CAPEX'!C16569","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16569","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E16569","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F16569","v":"high"},{"$f":"'4.1. CAPEX'!G16569","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11895186569438118},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.1147807746083323},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11263982898788037},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.11027226202330488},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10778767704649767},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10520925931711478},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.10262335912300534},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.9914146105786972E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.7166988754683811E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.3257527098935519E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.946674204512646E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.5766562208223873E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3654149251982543E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.0742693202456847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.6897803049958927E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.3236002904722763E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":6.9748574194974072E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":6.6427213519022907E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.3264012875259915E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.0251440833580874E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16569+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16569,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16569)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16569,'5.1 General Data'!$B:$B,RIGHT($E16569,3))+($G16569-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16569))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":5.7382324603410355E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16569)","v":18},1.6885434291363912]
[{"$f":"'4.1. CAPEX'!A16667","v":"ga"},{"$f":"'4.1. CAPEX'!B16667","v":"gas"},{"$f":"'4.1. CAPEX'!C16667","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16667","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E16667","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F16667","v":"high"},{"$f":"'4.1. CAPEX'!G16667","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11895186569438118},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.1147807746083323},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11263982898788037},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.11027226202330488},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":0.10778767704649767},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":0.10520925931711478},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":0.10262335912300534},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":9.9914146105786972E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":9.7166988754683811E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":9.3257527098935519E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":8.946674204512646E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":8.5766562208223873E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":8.3654149251982543E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":8.0742693202456847E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":7.6897803049958927E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":7.3236002904722763E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":6.9748574194974072E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":6.6427213519022907E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":6.3264012875259915E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":6.0251440833580874E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16667+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16667,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16667)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16667,'5.1 General Data'!$B:$B,RIGHT($E16667,3))+($G16667-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16667))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":5.7382324603410355E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16667)","v":18},1.6885434291363912]
[{"$f":"'4.1. CAPEX'!A16928","v":"ga"},{"$f":"'4.1. CAPEX'!B16928","v":"gas"},{"$f":"'4.1. CAPEX'!C16928","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16928","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E16928","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F16928","v":"mid"},{"$f":"'4.1. CAPEX'!G16928","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.14105642388505391},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.11722662400095488},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.9022609101405345E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.4579795070595548E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.9123033952079027E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.3916798472621772E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.8957196659542771E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.4239571958969758E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.2416583572910368E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.0612735563002179E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.8887007289057399E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.71324042249485E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.5409321113503591E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.3720654078594781E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2068806155632937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.0498234996009214E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.892349028405534E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.7390402037017018E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6083415398753343E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4557382699283809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G16928+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B16928,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F16928)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C16928,'5.1 General Data'!$B:$B,RIGHT($E16928,3))+($G16928-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C16928))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.2911793046936963E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16928)","v":18},1.1151816924159543]
[{"$f":"'4.1. CAPEX'!A17120","v":"ga"},{"$f":"'4.1. CAPEX'!B17120","v":"gas"},{"$f":"'4.1. CAPEX'!C17120","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17120","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E17120","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17120","v":"mid"},{"$f":"'4.1. CAPEX'!G17120","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.14105642388505391},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.11722662400095488},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":8.9022609101405345E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.4579795070595548E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.9123033952079027E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.3916798472621772E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.8957196659542771E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.4239571958969758E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.2416583572910368E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.0612735563002179E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.8887007289057399E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.71324042249485E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.5409321113503591E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.3720654078594781E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2068806155632937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.0498234996009214E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.892349028405534E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.7390402037017018E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6083415398753343E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4557382699283809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17120+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17120,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17120)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17120,'5.1 General Data'!$B:$B,RIGHT($E17120,3))+($G17120-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17120))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.2911793046936963E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17120)","v":18},1.1151816924159543]
[{"$f":"'4.1. CAPEX'!A17185","v":"ga"},{"$f":"'4.1. CAPEX'!B17185","v":"gas"},{"$f":"'4.1. CAPEX'!C17185","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17185","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E17185","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F17185","v":"mid"},{"$f":"'4.1. CAPEX'!G17185","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.12298917588977747},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.3398725948556374E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.8245941243572106E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.2520940129590844E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.7058779834832605E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.1855377067496546E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.6905846369794254E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.4993244679104471E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.3100724255013651E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.12901637272241E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.9449309000684546E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.7641523664612107E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.5869846208695816E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.4136797795234176E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.2489021496594052E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.083686648479045E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.9228415659933374E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.7857181003054644E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6256132557890161E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.452965005513349E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17185+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17185,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17185)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17185,'5.1 General Data'!$B:$B,RIGHT($E17185,3))+($G17185-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17185))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.2885381004889039E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17185)","v":18},1.0598678804585615]
[{"$f":"'4.1. CAPEX'!A17489","v":"ga"},{"$f":"'4.1. CAPEX'!B17489","v":"gas"},{"$f":"'4.1. CAPEX'!C17489","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17489","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E17489","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17489","v":"mid"},{"$f":"'4.1. CAPEX'!G17489","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.6127913202971654E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.9826213827959028E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.3813832095554421E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.8086273390494584E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.2638160126700634E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.0532895754011933E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.8449735500197032E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.6456791233595906E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.4430501133600429E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.2440611612939281E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.0490467238398243E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.8582843137276788E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.6769080892594864E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.4950498852517944E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.31800234664107E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.1670659815957321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.9908332475685121E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.8007935691128682E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.619803399155113E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4474318087191549E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17489+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17489,'5.1 General Data'!$B:$B,RIGHT($E17489,3))+($G17489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17489))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.2832683892563379E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17489)","v":18},1.0063627694479946]
[{"$f":"'4.1. CAPEX'!A17731","v":"ga"},{"$f":"'4.1. CAPEX'!B17731","v":"gas"},{"$f":"'4.1. CAPEX'!C17731","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17731","v":"Bremen"},{"$f":"'4.1. CAPEX'!E17731","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F17731","v":"mid"},{"$f":"'4.1. CAPEX'!G17731","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.1249551705434311E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.4945020915727523E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.894808581891998E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.6630745265716523E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.4337735514726588E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.2144029760151515E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.9913619042053765E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.7723275756695495E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.557668138956906E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.3476890623551709E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.1480416993922549E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.9478638041374402E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.7529811820829444E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.586840072106349E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.3928543348938663E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.1836707951370143E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.9844483763209662E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.7947127393533009E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6140121327174292E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4419163168737422E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17731+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17731,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17731)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17731,'5.1 General Data'!$B:$B,RIGHT($E17731,3))+($G17731-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17731))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.2780155398797549E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17731)","v":18},1.0028597658267882]
[{"$f":"'4.1. CAPEX'!A17807","v":"ga"},{"$f":"'4.1. CAPEX'!B17807","v":"gas"},{"$f":"'4.1. CAPEX'!C17807","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17807","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E17807","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17807","v":"mid"},{"$f":"'4.1. CAPEX'!G17807","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.1249551705434311E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.4945020915727523E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.894808581891998E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.6630745265716523E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.4337735514726588E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.2144029760151515E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.9913619042053765E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.7723275756695495E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.557668138956906E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.3476890623551709E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.1480416993922549E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.9478638041374402E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.7529811820829444E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.586840072106349E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.3928543348938663E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.1836707951370143E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.9844483763209662E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.7947127393533009E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6140121327174292E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4419163168737422E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G17807+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B17807,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F17807)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C17807,'5.1 General Data'!$B:$B,RIGHT($E17807,3))+($G17807-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C17807))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.2780155398797549E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17807)","v":18},1.0028597658267882]
[{"$f":"'4.1. CAPEX'!A18040","v":"ga"},{"$f":"'4.1. CAPEX'!B18040","v":"gas"},{"$f":"'4.1. CAPEX'!C18040","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18040","v":"Saarland"},{"$f":"'4.1. CAPEX'!E18040","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F18040","v":"mid"},{"$f":"'4.1. CAPEX'!G18040","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.5893843251052778E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.334305625507978E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.0819051120668761E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.8404353762515746E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.5949253821534812E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.3538257664200459E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.1175417644969914E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.8864096172251093E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.6666499895251084E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.4463063842697813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.2317914924509934E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.0489135023174432E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.8353858465735297E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.6051293776890746E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.3858375025610248E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.1769880976771652E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.9780839025496811E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.788651335761601E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.6082393673920007E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.4364184451352392E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18040+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18040,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18040)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18040,'5.1 General Data'!$B:$B,RIGHT($E18040,3))+($G18040-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18040))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.2727794715573702E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18040)","v":18},1.0096247040060273]
[{"$f":"'4.1. CAPEX'!A18249","v":"ga"},{"$f":"'4.1. CAPEX'!B18249","v":"gas"},{"$f":"'4.1. CAPEX'!C18249","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18249","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E18249","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F18249","v":"low"},{"$f":"'4.1. CAPEX'!G18249","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.5560110892977478E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.3238146913891869E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.1031101526137471E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.7312880198420027E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.3850474882622186E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.0488650832532657E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.7297148683592694E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.59006397519564E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.4506237173335829E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.3118727031348072E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.1796491287642713E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.043220797516342E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.908593081993101E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.7760367348004711E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.6457825582748647E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.5180253479866086E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.3969715254744993E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2744737366949987E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.1548849214411853E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.0046523061344619E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18249+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18249,'5.1 General Data'!$B:$B,RIGHT($E18249,3))+($G18249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18249))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.861573624889964E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18249)","v":18},0.85973164700186644]
[{"$f":"'4.1. CAPEX'!A18409","v":"ga"},{"$f":"'4.1. CAPEX'!B18409","v":"gas"},{"$f":"'4.1. CAPEX'!C18409","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18409","v":"Hesse"},{"$f":"'4.1. CAPEX'!E18409","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F18409","v":"low"},{"$f":"'4.1. CAPEX'!G18409","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.4320862982170378E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.1551265601778347E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.980663663033046E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.8171541838612166E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.4627534568189508E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.1327357270817456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.8123048590593437E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.508108152556229E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.3750004816912616E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.242093576992257E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.1098436220384345E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.983815269342679E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.8537791700308861E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.7254593201451171E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.5991137864111865E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.4749625571208483E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.3531913008657932E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2378093509271809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.1210510905167504E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.0070655061833595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18409+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18409,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18409)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18409,'5.1 General Data'!$B:$B,RIGHT($E18409,3))+($G18409-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18409))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.8638719106508188E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18409)","v":18},0.8825600133637107]
[{"$f":"'4.1. CAPEX'!A18610","v":"ga"},{"$f":"'4.1. CAPEX'!B18610","v":"gas"},{"$f":"'4.1. CAPEX'!C18610","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18610","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E18610","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F18610","v":"low"},{"$f":"'4.1. CAPEX'!G18610","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.4320862982170378E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":8.1551265601778347E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.980663663033046E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.8171541838612166E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.4627534568189508E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.1327357270817456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.8123048590593437E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.508108152556229E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.3750004816912616E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.242093576992257E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.1098436220384345E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":3.983815269342679E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":3.8537791700308861E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.7254593201451171E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.5991137864111865E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.4749625571208483E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.3531913008657932E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2378093509271809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.1210510905167504E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.0070655061833595E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18610+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18610,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18610)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18610,'5.1 General Data'!$B:$B,RIGHT($E18610,3))+($G18610-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18610))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.8638719106508188E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18610)","v":18},0.8825600133637107]
[{"$f":"'4.1. CAPEX'!A18778","v":"ga"},{"$f":"'4.1. CAPEX'!B18778","v":"gas"},{"$f":"'4.1. CAPEX'!C18778","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18778","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E18778","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F18778","v":"low"},{"$f":"'4.1. CAPEX'!G18778","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":6.7178965852835698E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.3086195816544607E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.9275010983528838E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.5574539299145333E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.206154660326439E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.0524362716924134E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.8989497363492167E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.7462218744587677E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.6006789829582118E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.4505077755396638E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.3023185658117705E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.1564093801842339E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.0130342704747114E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.8724076546543709E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.7391596809894456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.6043222855683309E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.4726868941789682E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.3073208515990174E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.1498293824752548E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.99983750711929E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18778+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18778,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18778)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18778,'5.1 General Data'!$B:$B,RIGHT($E18778,3))+($G18778-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18778))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.8569881020183714E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18778)","v":18},0.83934080079991003]
[{"$f":"'4.1. CAPEX'!A18867","v":"ga"},{"$f":"'4.1. CAPEX'!B18867","v":"gas"},{"$f":"'4.1. CAPEX'!C18867","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18867","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E18867","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F18867","v":"low"},{"$f":"'4.1. CAPEX'!G18867","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":6.7178965852835698E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.3086195816544607E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.9275010983528838E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.5574539299145333E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.206154660326439E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.0524362716924134E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":4.8989497363492167E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.7462218744587677E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.6006789829582118E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.4505077755396638E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.3023185658117705E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.1564093801842339E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.0130342704747114E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.8724076546543709E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.7391596809894456E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.6043222855683309E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.4726868941789682E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.3073208515990174E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.1498293824752548E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.99983750711929E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G18867+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B18867,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F18867)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C18867,'5.1 General Data'!$B:$B,RIGHT($E18867,3))+($G18867-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C18867))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.8569881020183714E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18867)","v":18},0.83934080079991003]
[{"$f":"'4.1. CAPEX'!A19047","v":"ga"},{"$f":"'4.1. CAPEX'!B19047","v":"gas"},{"$f":"'4.1. CAPEX'!C19047","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D19047","v":"Saarland"},{"$f":"'4.1. CAPEX'!E19047","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F19047","v":"low"},{"$f":"'4.1. CAPEX'!G19047","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":6.5246146054466519E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.1172903182241757E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.7306025205830849E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.5613991367345385E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.3924509621795125E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.2243378869029918E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.0641335681104835E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":4.8988346947770163E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.7357174779065078E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.5751099659350987E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.4172918028767702E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.2624990063388025E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.1158281477940553E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":3.9674077553002521E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.8225119243249735E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.6404875469761636E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.4671309971201561E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.3020295210668155E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.1447900200636335E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.9950381143463177E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19047+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19047,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19047)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19047,'5.1 General Data'!$B:$B,RIGHT($E19047,3))+($G19047-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19047))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.852417251758398E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19047)","v":18},0.84819677838598062]
[{"$f":"'4.1. CAPEX'!A19329","v":"ga"},{"$f":"'4.1. CAPEX'!B19329","v":"gas"},{"$f":"'4.1. CAPEX'!C19329","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D19329","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E19329","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F19329","v":"low"},{"$f":"'4.1. CAPEX'!G19329","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":6.307897373299888E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.121648619054916E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.9356807836184723E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.7506321744809068E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.574289041612613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":5.3923381341531448E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.2127886609272867E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.0360017176245768E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":4.8622851193019727E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":4.6918986597315318E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":4.5304523336199262E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.3670802273548172E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.2075877432175522E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.0072264221119536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":3.8164061162970997E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":3.6346724917115221E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":3.4615928492490691E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.2967550945229226E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.1397667566884981E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":2.9902540539890457E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19329+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19329,'5.1 General Data'!$B:$B,RIGHT($E19329,3))+($G19329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19329))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":2.847861003799091E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19329)","v":18},0.86207233561890173]
[{"$f":"'4.1. CAPEX'!A19489","v":"pe"},{"$f":"'4.1. CAPEX'!B19489","v":"pellet"},{"$f":"'4.1. CAPEX'!C19489","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19489","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E19489","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F19489","v":"high"},{"$f":"'4.1. CAPEX'!G19489","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.19125451003408647},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.14757356084211454},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":0.10768448004315141},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":7.1197380928805287E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.6738267170358717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.2485837335406191E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.854092237327E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.4778731409867581E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.2805251162891795E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.0848984204255959E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.8959288585982516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.7134260159915939E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.5412212969011385E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.3709015769583665E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.2065052287632E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.0478543341898918E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.8980807481907062E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.7502436860092345E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.6376359131015959E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19489+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19489,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19489)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19489,'5.1 General Data'!$B:$B,RIGHT($E19489,3))+($G19489-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19489))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.4844076582922684E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19489)","v":15},1.0491227029887016]
[{"$f":"'4.1. CAPEX'!A19698","v":"pe"},{"$f":"'4.1. CAPEX'!B19698","v":"pellet"},{"$f":"'4.1. CAPEX'!C19698","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19698","v":"Bremen"},{"$f":"'4.1. CAPEX'!E19698","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F19698","v":"high"},{"$f":"'4.1. CAPEX'!G19698","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.20008752522990569},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.1543891883804519},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":0.11265784589165098},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.448560428905221E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.9820548095150273E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.5371721441400632E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.1244612115322131E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.7308665824825016E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.5244041159832211E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.3197424772209685E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.1220454296424613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.9311137641979128E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.7509558371007746E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.572769967104158E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.4007810374766067E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.2348029130128924E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.0781120921687501E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.9234472327420174E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.8056387136188613E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.64533367142858E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19698+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19698,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19698)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19698,'5.1 General Data'!$B:$B,RIGHT($E19698,3))+($G19698-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19698))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.4717463537415047E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19698)","v":15},1.1415838375550196]
[{"$f":"'4.1. CAPEX'!A19931","v":"pe"},{"$f":"'4.1. CAPEX'!B19931","v":"pellet"},{"$f":"'4.1. CAPEX'!C19931","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19931","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E19931","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F19931","v":"high"},{"$f":"'4.1. CAPEX'!G19931","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.16152172572790263},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":0.11786246094102505},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.7926721895875295E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.3046147453059651E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.8391792014599995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.4074016737660153E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":5.9956235927472769E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.7796228854644249E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.5655062013238332E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.3586758615107699E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.158923453831097E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":4.9704425142423493E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.7840247376862738E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.6040901903844203E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.4304441379782421E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.2665144479917871E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.1047043156494364E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.9814532284856784E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.8137423458191246E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.6321355674467849E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G19931+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B19931,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F19931)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C19931,'5.1 General Data'!$B:$B,RIGHT($E19931,3))+($G19931-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C19931))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.4591767309017002E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19931)","v":15},1.0292964005218099]
[{"$f":"'4.1. CAPEX'!A20111","v":"pe"},{"$f":"'4.1. CAPEX'!B20111","v":"pellet"},{"$f":"'4.1. CAPEX'!C20111","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20111","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E20111","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F20111","v":"high"},{"$f":"'4.1. CAPEX'!G20111","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.5296570308738801E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.9954420004188481E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.4859883159318991E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.0133758236741853E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.5626542074596145E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.3262254309468885E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.0918588573410433E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.8654677274097955E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.6468239185664654E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.4405175665942843E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.2364694994105968E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.0395178069550725E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.8494493380454036E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.6700161476399007E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.4929029701030916E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.3579955241574091E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.1744235382342405E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.97564146498499E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.7863252047476099E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.6060240045215332E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20111+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20111,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20111)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20111,'5.1 General Data'!$B:$B,RIGHT($E20111,3))+($G20111-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20111))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.4343085757347937E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20111)","v":15},0.91246366641370991]
[{"$f":"'4.1. CAPEX'!A20249","v":"pe"},{"$f":"'4.1. CAPEX'!B20249","v":"pellet"},{"$f":"'4.1. CAPEX'!C20249","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20249","v":"Saarland"},{"$f":"'4.1. CAPEX'!E20249","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F20249","v":"high"},{"$f":"'4.1. CAPEX'!G20249","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.3651454236170791E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.8321349712734051E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.337669221093894E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.866106565145029E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.6187454939555704E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.3735419804356083E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.1366826893054061E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.9079289497557738E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.6920831421102658E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.4786000406994717E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.272541445223243E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.0736843485436167E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.8859542979113983E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.7006515358556281E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.5595060677245038E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.36744584667993E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.1594722349332675E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.9614021285078731E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.7727639319122597E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.593108506583105E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20249+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20249,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20249)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20249,'5.1 General Data'!$B:$B,RIGHT($E20249,3))+($G20249-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20249))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.4220081015077189E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20249)","v":15},0.91100976172649883]
[{"$f":"'4.1. CAPEX'!A20368","v":"pe"},{"$f":"'4.1. CAPEX'!B20368","v":"pellet"},{"$f":"'4.1. CAPEX'!C20368","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20368","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E20368","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F20368","v":"high"},{"$f":"'4.1. CAPEX'!G20368","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":8.1943923153619452E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.6770561920262298E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.1836824927358087E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":6.9248803055532437E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.6683354688953755E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.4205207973941442E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.1811865810724065E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":5.9553573232824474E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.7320000532562629E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.5164106925675312E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.3083559193973277E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.1119428481331768E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":4.9180693340818413E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.7703955077695981E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.5694519840449983E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.3518590324238063E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.1446276499274348E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.9472644285023187E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.7592994557164937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.5802851959204705E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20368+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20368,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20368)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20368,'5.1 General Data'!$B:$B,RIGHT($E20368,3))+($G20368-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20368))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.4097954246861621E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20368)","v":15},0.91132037815572342]
[{"$f":"'4.1. CAPEX'!A20618","v":"pe"},{"$f":"'4.1. CAPEX'!B20618","v":"pellet"},{"$f":"'4.1. CAPEX'!C20618","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20618","v":"Hesse"},{"$f":"'4.1. CAPEX'!E20618","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20618","v":"high"},{"$f":"'4.1. CAPEX'!G20618","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.8638797352659426E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.5805724931536325E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":7.2997363420262723E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":7.0284569842190822E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":6.7664610656088919E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":6.5192488418280653E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":6.2747426695049735E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":6.0387399221155345E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":5.8109851854309773E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":5.5959744618338005E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":5.383743757053238E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":5.2220872234661368E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":5.0021170750431339E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":4.7639210238506029E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":4.5370676417624801E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":4.3210168016785511E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":4.1152540968367159E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":3.9192896160349669E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":3.732656777176159E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":3.5549112163582468E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20618+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20618,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20618)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20618,'5.1 General Data'!$B:$B,RIGHT($E20618,3))+($G20618-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20618))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":3.3856297298649973E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20618)","v":15},0.91687734422162748]
[{"$f":"'4.1. CAPEX'!A20810","v":"pe"},{"$f":"'4.1. CAPEX'!B20810","v":"pellet"},{"$f":"'4.1. CAPEX'!C20810","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20810","v":"Hesse"},{"$f":"'4.1. CAPEX'!E20810","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20810","v":"mid"},{"$f":"'4.1. CAPEX'!G20810","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11544672682133048},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.4057316442306055E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.9087680811852584E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.6614277165409212E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.006704783335509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.4014987106246226E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.8425782394341947E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.3269075666096923E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1735938538627023E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0273374390040644E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8924491837980959E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.7591281133605153E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.6319454460398978E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.5106188873680449E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3948791087827628E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2881010593465884E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1826028245619009E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0819636029327918E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.0016467430245946E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.9033422530327915E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20810+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20810,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20810)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20810,'5.1 General Data'!$B:$B,RIGHT($E20810,3))+($G20810-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20810))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.8127069076502779E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20810)","v":15},0.6948824145630994]
[{"$f":"'4.1. CAPEX'!A20983","v":"pe"},{"$f":"'4.1. CAPEX'!B20983","v":"pellet"},{"$f":"'4.1. CAPEX'!C20983","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20983","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E20983","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F20983","v":"mid"},{"$f":"'4.1. CAPEX'!G20983","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0.11544672682133048},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":9.4057316442306055E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.9087680811852584E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.6614277165409212E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":5.006704783335509E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.4014987106246226E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.8425782394341947E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.3269075666096923E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1735938538627023E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0273374390040644E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8924491837980959E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.7591281133605153E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.6319454460398978E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.5106188873680449E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3948791087827628E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2881010593465884E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1826028245619009E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0819636029327918E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":2.0016467430245946E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.9033422530327915E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G20983+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B20983,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F20983)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C20983,'5.1 General Data'!$B:$B,RIGHT($E20983,3))+($G20983-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C20983))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.8127069076502779E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20983)","v":15},0.6948824145630994]
[{"$f":"'4.1. CAPEX'!A21252","v":"pe"},{"$f":"'4.1. CAPEX'!B21252","v":"pellet"},{"$f":"'4.1. CAPEX'!C21252","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21252","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E21252","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F21252","v":"mid"},{"$f":"'4.1. CAPEX'!G21252","v":2024},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":9.8402616326081327E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.2279422855505204E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.92297676056215E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.2380066590005409E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.6048410189015739E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":4.02009930221566E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.4806054564637756E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.3202088916497757E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.16719566077166E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0260757806178467E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8865954867004794E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.7535371804563811E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.6266055258575251E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.5055187517863221E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3938077246366141E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2834356375596419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1781470423933198E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0941196700526486E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9912736674481825E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8964511118554118E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21252+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21252,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21252)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21252,'5.1 General Data'!$B:$B,RIGHT($E21252,3))+($G21252-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21252))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.8061439160527732E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21252)","v":15},0.63014278117778943]
[{"$f":"'4.1. CAPEX'!A21432","v":"pe"},{"$f":"'4.1. CAPEX'!B21432","v":"pellet"},{"$f":"'4.1. CAPEX'!C21432","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21432","v":"Hesse"},{"$f":"'4.1. CAPEX'!E21432","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F21432","v":"mid"},{"$f":"'4.1. CAPEX'!G21432","v":2026},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":6.4831368675994108E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":5.7333863454960776E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.0403396443921555E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.4002965149455321E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.8097805324203753E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.6342146092673625E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.466730292100758E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.3122641284196487E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1595926133429195E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0139504395469221E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8750143398690402E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.7424758949460878E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.6201998996300206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4993894734188098E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3841433057138154E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2921691215271451E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.179596552340337E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0758062403241302E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9769583241182193E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8828174515411612E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21432+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21432,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21432)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21432,'5.1 General Data'!$B:$B,RIGHT($E21432,3))+($G21432-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21432))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7931594776582488E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21432)","v":15},0.55174914901108929]
[{"$f":"'4.1. CAPEX'!A21534","v":"pe"},{"$f":"'4.1. CAPEX'!B21534","v":"pellet"},{"$f":"'4.1. CAPEX'!C21534","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21534","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E21534","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F21534","v":"mid"},{"$f":"'4.1. CAPEX'!G21534","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":5.9984939603517494E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":5.273401283825712E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.6037630255621305E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.9859420134737061E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.8022580497191573E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.627029379534262E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.4654208127842291E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.3056898778848334E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1533133158947138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0079529120127575E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8692859857887314E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.7413560373777686E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.6149594249211983E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4943843582374114E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3981573546646606E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2803795117500948E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1717900111905667E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0683714392291108E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9698775611705816E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8760738677815064E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21534+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21534,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21534)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21534,'5.1 General Data'!$B:$B,RIGHT($E21534,3))+($G21534-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21534))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7867370169347682E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21534)","v":15},0.53341407792033024]
[{"$f":"'4.1. CAPEX'!A21689","v":"pe"},{"$f":"'4.1. CAPEX'!B21689","v":"pellet"},{"$f":"'4.1. CAPEX'!C21689","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21689","v":"Saarland"},{"$f":"'4.1. CAPEX'!E21689","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F21689","v":"mid"},{"$f":"'4.1. CAPEX'!G21689","v":2028},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":5.5173103010219784E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.8166994691461719E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.1703025706893264E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.9781227287220763E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.7947892604326836E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.6257058620578694E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.4585869410655813E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.2991625525440819E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1470788383464773E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":3.0019981931823304E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8681511399831182E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.7359083436573658E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.609756355281044E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.5090785935342155E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3858532080628391E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2722411505360366E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1640391909867017E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0609897057016206E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9628473387634481E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8693784178699505E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21689+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21689,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21689)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21689,'5.1 General Data'!$B:$B,RIGHT($E21689,3))+($G21689-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21689))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7803603979713815E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21689)","v":15},0.51918504357727169]
[{"$f":"'4.1. CAPEX'!A21903","v":"pe"},{"$f":"'4.1. CAPEX'!B21903","v":"pellet"},{"$f":"'4.1. CAPEX'!C21903","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21903","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E21903","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F21903","v":"mid"},{"$f":"'4.1. CAPEX'!G21903","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.5651736290869702E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.354796964152087E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.1541043044284909E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.9690110028531282E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.7860681880085553E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.6115484734374946E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.4450644954287381E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.2862466820524745E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.1397261293494988E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9949617348745784E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8568648652037336E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.7466542857142579E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.6117611285266205E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4873915509777331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3689443342645083E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2561374612042929E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1487023440040887E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0463831847657984E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9489363664436175E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8561298728034453E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G21903+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B21903,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F21903)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C21903,'5.1 General Data'!$B:$B,RIGHT($E21903,3))+($G21903-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C21903))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7677427360032815E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21903)","v":15},0.50378317768358871]
[{"$f":"'4.1. CAPEX'!A22131","v":"pe"},{"$f":"'4.1. CAPEX'!B22131","v":"pellet"},{"$f":"'4.1. CAPEX'!C22131","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22131","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E22131","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F22131","v":"low"},{"$f":"'4.1. CAPEX'!G22131","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.5504726501851208E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.3567788788225207E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.2664974766370581E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.2591155517295171E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.9258528822184141E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.6205876490621895E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3298588555800715E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.0586085693024585E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":2.9385128276506502E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.822919155341411E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.7116711098107149E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6090315439937031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5058138751434172E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4065102891677747E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3109820699400548E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2190948369218502E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1307184467989397E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0490211408610702E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.967135592282792E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8884023609367726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22131+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22131,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22131)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22131,'5.1 General Data'!$B:$B,RIGHT($E22131,3))+($G22131-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22131))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7984784389874026E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22131)","v":15},0.55673213384585074]
[{"$f":"'4.1. CAPEX'!A22311","v":"pe"},{"$f":"'4.1. CAPEX'!B22311","v":"pellet"},{"$f":"'4.1. CAPEX'!C22311","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22311","v":"Saarland"},{"$f":"'4.1. CAPEX'!E22311","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F22311","v":"low"},{"$f":"'4.1. CAPEX'!G22311","v":2023},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":7.5504726501851208E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":6.3567788788225207E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":5.2664974766370581E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":4.2591155517295171E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.9258528822184141E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.6205876490621895E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3298588555800715E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.0586085693024585E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":2.9385128276506502E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.822919155341411E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.7116711098107149E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6090315439937031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5058138751434172E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4065102891677747E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3109820699400548E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2190948369218502E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1307184467989397E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0490211408610702E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.967135592282792E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8884023609367726E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22311+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22311,'5.1 General Data'!$B:$B,RIGHT($E22311,3))+($G22311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22311))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7984784389874026E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22311)","v":15},0.55673213384585074]
[{"$f":"'4.1. CAPEX'!A22454","v":"pe"},{"$f":"'4.1. CAPEX'!B22454","v":"pellet"},{"$f":"'4.1. CAPEX'!C22454","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22454","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E22454","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F22454","v":"low"},{"$f":"'4.1. CAPEX'!G22454","v":2022},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":0},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":7.2171513220410002E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":6.0761540654135665E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":5.0340039606798434E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":4.071093673074417E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.7525431362692797E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.4607540678071119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1828597168907603E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":2.9235839797401235E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.8087899554729678E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.6982992532908014E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.5919623369049571E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.4938538723823029E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.3951928256221937E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3002730715866712E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2089620178773823E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.12113121628647E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0366562687747881E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9585655522231266E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8802949031448482E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22454+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22454,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22454)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22454,'5.1 General Data'!$B:$B,RIGHT($E22454,3))+($G22454-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22454))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.8050374098694373E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22454)","v":15},0.51006515237175998]
[{"$f":"'4.1. CAPEX'!A22568","v":"pe"},{"$f":"'4.1. CAPEX'!B22568","v":"pellet"},{"$f":"'4.1. CAPEX'!C22568","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22568","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E22568","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F22568","v":"low"},{"$f":"'4.1. CAPEX'!G22568","v":2025},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":5.7644210731160737E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.6617957282120204E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":4.2970245755560382E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.9628978906574665E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.6446820002778754E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.347786222155167E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.2163359694890918E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.0898134365278229E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":2.9680473897681064E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.8557037156743188E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.742727281511392E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6340349891152866E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.529475007374794E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4289002506773519E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3321682712450303E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2427468532999508E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.153119395221359E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0669422917595482E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.968516468342427E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8747775888975495E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22568+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22568,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22568)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22568,'5.1 General Data'!$B:$B,RIGHT($E22568,3))+($G22568-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22568))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7855024656167139E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22568)","v":15},0.50475813801357838]
[{"$f":"'4.1. CAPEX'!A22823","v":"pe"},{"$f":"'4.1. CAPEX'!B22823","v":"pellet"},{"$f":"'4.1. CAPEX'!C22823","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22823","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E22823","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F22823","v":"low"},{"$f":"'4.1. CAPEX'!G22823","v":2027},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.7035337257348701E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.3377978302437316E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.9894779297759815E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.6644950769032458E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.5206093052955169E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.3821174278615307E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.248832011985215E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1258603485278987E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0021960643342643E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.883221212312069E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.7687695977515466E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6586802203774872E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5527971564999332E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4549162513032751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3568098140669944E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2624801435259963E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1547429938342827E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0521361846040784E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9544154139086462E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8613480132463295E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G22823+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B22823,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F22823)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C22823,'5.1 General Data'!$B:$B,RIGHT($E22823,3))+($G22823-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C22823))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.772712393567933E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22823)","v":15},0.48650113972973558]
[{"$f":"'4.1. CAPEX'!A23114","v":"pe"},{"$f":"'4.1. CAPEX'!B23114","v":"pellet"},{"$f":"'4.1. CAPEX'!C23114","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23114","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23114","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F23114","v":"low"},{"$f":"'4.1. CAPEX'!G23114","v":2029},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.3671164954327893E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.011371206827314E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8538654033846376E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.7022640728167119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.5563620403904379E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.421750046187625E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.286379868709733E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1561430186873581E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0308575696450984E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9103472812402251E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.7944414702579353E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6872952914354292E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5799022320165586E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4766434429018987E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3587080408589516E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2463886103418578E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.139417724135103E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0375406896524787E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.9405149425261704E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8481094690725432E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23114+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23114,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23114)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23114,'5.1 General Data'!$B:$B,RIGHT($E23114,3))+($G23114-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23114))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7601042562595648E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23114)","v":15},0.481934474807927]
[{"$f":"'4.1. CAPEX'!A23192","v":"pe"},{"$f":"'4.1. CAPEX'!B23192","v":"pellet"},{"$f":"'4.1. CAPEX'!C23192","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23192","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E23192","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F23192","v":"low"},{"$f":"'4.1. CAPEX'!G23192","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23192+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23192,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23192)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23192,'5.1 General Data'!$B:$B,RIGHT($E23192,3))+($G23192-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23192))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23192)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23303","v":"pe"},{"$f":"'4.1. CAPEX'!B23303","v":"pellet"},{"$f":"'4.1. CAPEX'!C23303","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23303","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E23303","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23303","v":"low"},{"$f":"'4.1. CAPEX'!G23303","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23303+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23303,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23303)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23303,'5.1 General Data'!$B:$B,RIGHT($E23303,3))+($G23303-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23303))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23303)","v":15},{"$f":"SUMIFS($H23303:$AB23303,$H$5:$AB$5,\"<\"&$AC23303)","v":0.48204930592490275}]
[{"$f":"'4.1. CAPEX'!A23304","v":"pe"},{"$f":"'4.1. CAPEX'!B23304","v":"pellet"},{"$f":"'4.1. CAPEX'!C23304","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23304","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23304","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23304","v":"low"},{"$f":"'4.1. CAPEX'!G23304","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23304+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23304,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23304)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23304,'5.1 General Data'!$B:$B,RIGHT($E23304,3))+($G23304-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23304))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23304)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23305","v":"pe"},{"$f":"'4.1. CAPEX'!B23305","v":"pellet"},{"$f":"'4.1. CAPEX'!C23305","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23305","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23305","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23305","v":"low"},{"$f":"'4.1. CAPEX'!G23305","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23305+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23305,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23305)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23305,'5.1 General Data'!$B:$B,RIGHT($E23305,3))+($G23305-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23305))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23305)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23306","v":"pe"},{"$f":"'4.1. CAPEX'!B23306","v":"pellet"},{"$f":"'4.1. CAPEX'!C23306","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23306","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23306","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23306","v":"low"},{"$f":"'4.1. CAPEX'!G23306","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23306+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23306,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23306)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23306,'5.1 General Data'!$B:$B,RIGHT($E23306,3))+($G23306-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23306))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23306)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23307","v":"pe"},{"$f":"'4.1. CAPEX'!B23307","v":"pellet"},{"$f":"'4.1. CAPEX'!C23307","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23307","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23307","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23307","v":"low"},{"$f":"'4.1. CAPEX'!G23307","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23307+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23307,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23307)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23307,'5.1 General Data'!$B:$B,RIGHT($E23307,3))+($G23307-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23307))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23307)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23308","v":"pe"},{"$f":"'4.1. CAPEX'!B23308","v":"pellet"},{"$f":"'4.1. CAPEX'!C23308","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23308","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23308","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23308","v":"low"},{"$f":"'4.1. CAPEX'!G23308","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23308+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23308,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23308)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23308,'5.1 General Data'!$B:$B,RIGHT($E23308,3))+($G23308-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23308))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23308)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23309","v":"pe"},{"$f":"'4.1. CAPEX'!B23309","v":"pellet"},{"$f":"'4.1. CAPEX'!C23309","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23309","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23309","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23309","v":"low"},{"$f":"'4.1. CAPEX'!G23309","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23309+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23309,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23309)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23309,'5.1 General Data'!$B:$B,RIGHT($E23309,3))+($G23309-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23309))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23309)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23310","v":"pe"},{"$f":"'4.1. CAPEX'!B23310","v":"pellet"},{"$f":"'4.1. CAPEX'!C23310","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23310","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23310","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23310","v":"low"},{"$f":"'4.1. CAPEX'!G23310","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23310+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23310,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23310)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23310,'5.1 General Data'!$B:$B,RIGHT($E23310,3))+($G23310-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23310))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23310)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23311","v":"pe"},{"$f":"'4.1. CAPEX'!B23311","v":"pellet"},{"$f":"'4.1. CAPEX'!C23311","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23311","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23311","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23311","v":"low"},{"$f":"'4.1. CAPEX'!G23311","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23311+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23311,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23311)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23311,'5.1 General Data'!$B:$B,RIGHT($E23311,3))+($G23311-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23311))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23311)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23312","v":"pe"},{"$f":"'4.1. CAPEX'!B23312","v":"pellet"},{"$f":"'4.1. CAPEX'!C23312","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23312","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23312","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23312","v":"low"},{"$f":"'4.1. CAPEX'!G23312","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23312+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23312,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23312)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23312,'5.1 General Data'!$B:$B,RIGHT($E23312,3))+($G23312-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23312))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23312)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23313","v":"pe"},{"$f":"'4.1. CAPEX'!B23313","v":"pellet"},{"$f":"'4.1. CAPEX'!C23313","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23313","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23313","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23313","v":"low"},{"$f":"'4.1. CAPEX'!G23313","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23313+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23313,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23313)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23313,'5.1 General Data'!$B:$B,RIGHT($E23313,3))+($G23313-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23313))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23313)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23314","v":"pe"},{"$f":"'4.1. CAPEX'!B23314","v":"pellet"},{"$f":"'4.1. CAPEX'!C23314","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23314","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23314","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23314","v":"low"},{"$f":"'4.1. CAPEX'!G23314","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23314+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23314,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23314)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23314,'5.1 General Data'!$B:$B,RIGHT($E23314,3))+($G23314-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23314))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23314)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23315","v":"pe"},{"$f":"'4.1. CAPEX'!B23315","v":"pellet"},{"$f":"'4.1. CAPEX'!C23315","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23315","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23315","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23315","v":"low"},{"$f":"'4.1. CAPEX'!G23315","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23315+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23315,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23315)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23315,'5.1 General Data'!$B:$B,RIGHT($E23315,3))+($G23315-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23315))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23315)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23316","v":"pe"},{"$f":"'4.1. CAPEX'!B23316","v":"pellet"},{"$f":"'4.1. CAPEX'!C23316","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23316","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23316","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23316","v":"low"},{"$f":"'4.1. CAPEX'!G23316","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23316+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23316,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23316)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23316,'5.1 General Data'!$B:$B,RIGHT($E23316,3))+($G23316-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23316))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23316)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23317","v":"pe"},{"$f":"'4.1. CAPEX'!B23317","v":"pellet"},{"$f":"'4.1. CAPEX'!C23317","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23317","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23317","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23317","v":"low"},{"$f":"'4.1. CAPEX'!G23317","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23317+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23317,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23317)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23317,'5.1 General Data'!$B:$B,RIGHT($E23317,3))+($G23317-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23317))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23317)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23318","v":"pe"},{"$f":"'4.1. CAPEX'!B23318","v":"pellet"},{"$f":"'4.1. CAPEX'!C23318","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23318","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23318","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23318","v":"low"},{"$f":"'4.1. CAPEX'!G23318","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23318+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23318,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23318)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23318,'5.1 General Data'!$B:$B,RIGHT($E23318,3))+($G23318-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23318))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23318)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23319","v":"pe"},{"$f":"'4.1. CAPEX'!B23319","v":"pellet"},{"$f":"'4.1. CAPEX'!C23319","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23319","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23319","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23319","v":"low"},{"$f":"'4.1. CAPEX'!G23319","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23319+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23319,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23319)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23319,'5.1 General Data'!$B:$B,RIGHT($E23319,3))+($G23319-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23319))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23319)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23320","v":"pe"},{"$f":"'4.1. CAPEX'!B23320","v":"pellet"},{"$f":"'4.1. CAPEX'!C23320","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23320","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23320","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23320","v":"low"},{"$f":"'4.1. CAPEX'!G23320","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23320+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23320,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23320)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23320,'5.1 General Data'!$B:$B,RIGHT($E23320,3))+($G23320-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23320))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23320)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23321","v":"pe"},{"$f":"'4.1. CAPEX'!B23321","v":"pellet"},{"$f":"'4.1. CAPEX'!C23321","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23321","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23321","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23321","v":"low"},{"$f":"'4.1. CAPEX'!G23321","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23321+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23321,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23321)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23321,'5.1 General Data'!$B:$B,RIGHT($E23321,3))+($G23321-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23321))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23321)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23322","v":"pe"},{"$f":"'4.1. CAPEX'!B23322","v":"pellet"},{"$f":"'4.1. CAPEX'!C23322","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23322","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23322","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23322","v":"low"},{"$f":"'4.1. CAPEX'!G23322","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23322+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23322,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23322)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23322,'5.1 General Data'!$B:$B,RIGHT($E23322,3))+($G23322-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23322))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23322)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23323","v":"pe"},{"$f":"'4.1. CAPEX'!B23323","v":"pellet"},{"$f":"'4.1. CAPEX'!C23323","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23323","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23323","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23323","v":"low"},{"$f":"'4.1. CAPEX'!G23323","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23323+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23323,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23323)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23323,'5.1 General Data'!$B:$B,RIGHT($E23323,3))+($G23323-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23323))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23323)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23324","v":"pe"},{"$f":"'4.1. CAPEX'!B23324","v":"pellet"},{"$f":"'4.1. CAPEX'!C23324","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23324","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23324","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23324","v":"low"},{"$f":"'4.1. CAPEX'!G23324","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23324+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23324,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23324)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23324,'5.1 General Data'!$B:$B,RIGHT($E23324,3))+($G23324-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23324))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23324)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23325","v":"pe"},{"$f":"'4.1. CAPEX'!B23325","v":"pellet"},{"$f":"'4.1. CAPEX'!C23325","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23325","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23325","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23325","v":"low"},{"$f":"'4.1. CAPEX'!G23325","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23325+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23325,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23325)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23325,'5.1 General Data'!$B:$B,RIGHT($E23325,3))+($G23325-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23325))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23325)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23326","v":"pe"},{"$f":"'4.1. CAPEX'!B23326","v":"pellet"},{"$f":"'4.1. CAPEX'!C23326","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23326","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23326","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23326","v":"low"},{"$f":"'4.1. CAPEX'!G23326","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23326+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23326,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23326)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23326,'5.1 General Data'!$B:$B,RIGHT($E23326,3))+($G23326-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23326))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23326)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23327","v":"pe"},{"$f":"'4.1. CAPEX'!B23327","v":"pellet"},{"$f":"'4.1. CAPEX'!C23327","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23327","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23327","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23327","v":"low"},{"$f":"'4.1. CAPEX'!G23327","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23327+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23327,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23327)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23327,'5.1 General Data'!$B:$B,RIGHT($E23327,3))+($G23327-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23327))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23327)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23328","v":"pe"},{"$f":"'4.1. CAPEX'!B23328","v":"pellet"},{"$f":"'4.1. CAPEX'!C23328","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23328","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23328","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23328","v":"low"},{"$f":"'4.1. CAPEX'!G23328","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23328+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23328,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23328)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23328,'5.1 General Data'!$B:$B,RIGHT($E23328,3))+($G23328-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23328))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23328)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23329","v":"pe"},{"$f":"'4.1. CAPEX'!B23329","v":"pellet"},{"$f":"'4.1. CAPEX'!C23329","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23329","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23329","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23329","v":"low"},{"$f":"'4.1. CAPEX'!G23329","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23329+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23329,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23329)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23329,'5.1 General Data'!$B:$B,RIGHT($E23329,3))+($G23329-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23329))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23329)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23330","v":"pe"},{"$f":"'4.1. CAPEX'!B23330","v":"pellet"},{"$f":"'4.1. CAPEX'!C23330","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23330","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23330","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23330","v":"low"},{"$f":"'4.1. CAPEX'!G23330","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23330+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23330,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23330)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23330,'5.1 General Data'!$B:$B,RIGHT($E23330,3))+($G23330-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23330))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23330)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23331","v":"pe"},{"$f":"'4.1. CAPEX'!B23331","v":"pellet"},{"$f":"'4.1. CAPEX'!C23331","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23331","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23331","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23331","v":"low"},{"$f":"'4.1. CAPEX'!G23331","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23331+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23331,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23331)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23331,'5.1 General Data'!$B:$B,RIGHT($E23331,3))+($G23331-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23331))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23331)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23332","v":"pe"},{"$f":"'4.1. CAPEX'!B23332","v":"pellet"},{"$f":"'4.1. CAPEX'!C23332","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23332","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23332","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23332","v":"low"},{"$f":"'4.1. CAPEX'!G23332","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23332+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23332,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23332)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23332,'5.1 General Data'!$B:$B,RIGHT($E23332,3))+($G23332-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23332))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23332)","v":15},0.48204930592490275]
[{"$f":"'4.1. CAPEX'!A23333","v":"pe"},{"$f":"'4.1. CAPEX'!B23333","v":"pellet"},{"$f":"'4.1. CAPEX'!C23333","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23333","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23333","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23333","v":"low"},{"$f":"'4.1. CAPEX'!G23333","v":2030},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+H$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(H$5)))","v":4.1970144654509239E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+I$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(I$5)))","v":4.0322194112519319E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+J$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(J$5)))","v":3.8736020845153138E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+K$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(K$5)))","v":3.720947815174809E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+L$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(L$5)))","v":3.58010607858089E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+M$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(M$5)))","v":3.4384710705571031E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+N$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(N$5)))","v":3.3022069565433354E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+O$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(O$5)))","v":3.1711233906429936E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+P$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(P$5)))","v":3.0450359762421331E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+Q$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(Q$5)))","v":2.9237661310344536E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+R$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(R$5)))","v":2.8116613072100033E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+S$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(S$5)))","v":2.6992981773398751E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+T$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(T$5)))","v":2.5912606487108695E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+U$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(U$5)))","v":2.4678672844865419E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+V$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(V$5)))","v":2.3503497947490883E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+W$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(W$5)))","v":2.2384283759515119E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+X$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(X$5)))","v":2.1318365485252497E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+Y$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(Y$5)))","v":2.0303205224049995E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+Z$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(Z$5)))","v":1.933638592766666E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+AA$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(AA$5)))","v":1.8415605645396821E-2},{"$f":"(SUMIFS('5.3 Fuel Prices'!$D:$D,'5.3 Fuel Prices'!$A:$A,'4.2. Fuelcost'!$G23333+AB$5,'5.3 Fuel Prices'!$B:$B,'4.2. Fuelcost'!$B23333,'5.3 Fuel Prices'!$C:$C,'4.2. Fuelcost'!$F23333)/(SUMIFS('5.1 General Data'!$D:$D,'5.1 General Data'!$C:$C,$C23333,'5.1 General Data'!$B:$B,RIGHT($E23333,3))+($G23333-2021)*SUMIFS('5.1 General Data'!$E$8:$E$13,'5.1 General Data'!$C$8:$C$13,$C23333))/((1+'5.1 General Data'!$O$8)^(AB$5)))","v":1.7538672043235067E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23333)","v":15},0.48204930592490275]

{"sheet":"4.3 FOM HU","index":18,"n_rows":23333,"n_cols":32,"rows_kept":281,"cut":true,"hidden":false,"merged":[[3,6,4,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
["Technology Abbr.","Fuel","Technology","Market","Building","Szenario","Year","OC","Full load hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime","Sum"]
[null,null,null,null,null,null,null,"[EUR/kW]","[h]",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"[years]","[€ in Lifetime]"]
[{"$f":"'4.1. CAPEX'!A6","v":"ga"},{"$f":"'4.1. CAPEX'!B6","v":"gas"},{"$f":"'4.1. CAPEX'!C6","v":"gas"},{"$f":"'4.1. CAPEX'!D6","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E6","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F6","v":"high"},{"$f":"'4.1. CAPEX'!G6","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C6,'5.2 Technology Specific'!$B:$B,$D6,'5.2 Technology Specific'!$C:$C,$E6)","v":13.158527316689588},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6,'5.4 Capacity Factor'!$C:$C,$D6,'5.4 Capacity Factor'!$E:$E,$E6)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+J$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9192655495679649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+K$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6373957614932997E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+L$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3689483442793335E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+M$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1132841374088881E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+N$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8697944165798941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+O$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6378994443618034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+P$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4170470898683848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+Q$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2067115141603655E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+R$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0063919182479679E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+S$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8156113507123502E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+T$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6339155721069999E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+U$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4608719734352377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+V$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2960685461287985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+W$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1391129010750456E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+X$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9896313343571869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+Y$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8472679374830345E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+Z$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7116837499838423E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+AA$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5825559523655638E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+AB$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4595770974910132E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+AC$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3424543785628697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+AD$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.230908931964638E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6)","v":18},{"$f":"SUMIFS($J6:$AE6,$J$5:$AE$5,\"<\"&$AE6)","v":7.2653457493615972E-2}]
[{"$f":"'4.1. CAPEX'!A7","v":"ga"},{"$f":"'4.1. CAPEX'!B7","v":"gas"},{"$f":"'4.1. CAPEX'!C7","v":"gas"},{"$f":"'4.1. CAPEX'!D7","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E7","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F7","v":"high"},{"$f":"'4.1. CAPEX'!G7","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C7,'5.2 Technology Specific'!$B:$B,$D7,'5.2 Technology Specific'!$C:$C,$E7)","v":8.3225642219202935},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7,'5.4 Capacity Factor'!$C:$C,$D7,'5.4 Capacity Factor'!$E:$E,$E7)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+J$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5467991570084356E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+K$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3779039590556528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+L$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2170513895768121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+M$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0638584662636306E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+N$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9179604440606006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+O$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7790099467243814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+P$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6466761397375064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+Q$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5206439426071485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+R$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4006132786734751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+S$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2862983606414047E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+T$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1774270101346709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+U$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0737400096520675E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+V$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9749904853829216E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+W$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8809433194123062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+X$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7913745899164825E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+Y$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7060710380156969E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+Z$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6248295600149497E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+AA$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5474567238237614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+AB$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4737683084035823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+AC$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.403588865146269E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+AD$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3367513001393038E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7)","v":18},{"$f":"SUMIFS($J7:$AE7,$J$5:$AE$5,\"<\"&$AE7)","v":4.3533647820701911E-2}]
[{"$f":"'4.1. CAPEX'!A8","v":"ga"},{"$f":"'4.1. CAPEX'!B8","v":"gas"},{"$f":"'4.1. CAPEX'!C8","v":"gas"},{"$f":"'4.1. CAPEX'!D8","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E8","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F8","v":"high"},{"$f":"'4.1. CAPEX'!G8","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C8,'5.2 Technology Specific'!$B:$B,$D8,'5.2 Technology Specific'!$C:$C,$E8)","v":3.9299937745975981},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8,'5.4 Capacity Factor'!$C:$C,$D8,'5.4 Capacity Factor'!$E:$E,$E8)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+J$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5910905970030762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+K$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5153243780981678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+L$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4431660743792073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+M$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3744438803611498E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+N$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3089941717725237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+O$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2466611159738319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+P$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1872963009274592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+Q$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1307583818356752E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+R$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0769127446054051E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+S$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.025631185338481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+T$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.767916050842677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+U$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3027771912787386E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+V$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8597878012178471E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+W$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.4378931440169962E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+X$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0360887085876177E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+Y$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6534178177024902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+Z$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.288969350192848E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+AA$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.941875571612236E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+AB$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6113100682021293E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+AC$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2964857792401226E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+AD$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.9966531230858317E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8)","v":18},1.9529151393840118E-2]
[{"$f":"'4.1. CAPEX'!A9","v":"ga"},{"$f":"'4.1. CAPEX'!B9","v":"gas"},{"$f":"'4.1. CAPEX'!C9","v":"gas"},{"$f":"'4.1. CAPEX'!D9","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E9","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F9","v":"high"},{"$f":"'4.1. CAPEX'!G9","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C9,'5.2 Technology Specific'!$B:$B,$D9,'5.2 Technology Specific'!$C:$C,$E9)","v":12.569259800377923},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9,'5.4 Capacity Factor'!$C:$C,$D9,'5.4 Capacity Factor'!$E:$E,$E9)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+J$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.6541879443895281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+K$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.3849408994185981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+L$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.128515142303427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+M$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.8843001355270725E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+N$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.6517144147876889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+O$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.4302042045597035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+P$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.2192420995806699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+Q$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.0183258091244468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+R$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.8269769610709023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+S$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.644739962924669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+T$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.471180917071113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+U$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.3058865876867743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+V$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.1484634168445474E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+W$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9985365874709968E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+X$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.8557491309247596E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+Y$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.7197610770711986E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+Z$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5902486448297134E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+AA$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4669034712663934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+AB$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.349431877396565E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+AC$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2375541689491096E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+AD$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1310039704277237E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9)","v":18},6.9399877406852203E-2]
[{"$f":"'4.1. CAPEX'!A10","v":"ga"},{"$f":"'4.1. CAPEX'!B10","v":"gas"},{"$f":"'4.1. CAPEX'!C10","v":"gas"},{"$f":"'4.1. CAPEX'!D10","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E10","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F10","v":"high"},{"$f":"'4.1. CAPEX'!G10","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C10,'5.2 Technology Specific'!$B:$B,$D10,'5.2 Technology Specific'!$C:$C,$E10)","v":7.9498616671157718},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10,'5.4 Capacity Factor'!$C:$C,$D10,'5.4 Capacity Factor'!$E:$E,$E10)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+J$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3879657648053577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+K$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2266340617193882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+L$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0729848206851314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+M$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9266522101763157E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+N$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.787287819215539E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+O$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6545598278243225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+P$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5281522169755457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+Q$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4077640161671858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+R$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2931085868258916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+S$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1839129398341824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+T$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0799170855563642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+U$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9808734148155848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+V$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8865461093481761E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+W$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7967105803315961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+X$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7111529336491394E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+Y$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6296694606182276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+Z$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5520661529697408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+AA$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4781582409235624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+AB$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4077697532605357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+AC$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3407330983433673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+AD$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2768886650889211E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10)","v":18},4.1584116242441238E-2]
[{"$f":"'4.1. CAPEX'!A11","v":"ga"},{"$f":"'4.1. CAPEX'!B11","v":"gas"},{"$f":"'4.1. CAPEX'!C11","v":"gas"},{"$f":"'4.1. CAPEX'!D11","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E11","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11","v":"high"},{"$f":"'4.1. CAPEX'!G11","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C11,'5.2 Technology Specific'!$B:$B,$D11,'5.2 Technology Specific'!$C:$C,$E11)","v":3.7540000927104025},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11,'5.4 Capacity Factor'!$C:$C,$D11,'5.4 Capacity Factor'!$E:$E,$E11)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+J$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5198380942147379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+K$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4474648516330836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+L$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.3785379539362702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+M$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3128932894631144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+N$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2503745613934424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+O$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.1908329156128021E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+P$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.134126586297907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+Q$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0801205583789587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+R$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0286862460751991E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+S$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.797011867382847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+T$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.330487492745568E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+U$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.886178564519588E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+V$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.4630272043043715E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+W$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.0600259088613039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+X$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.6762151512964826E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+Y$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.3106810964728374E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+Z$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.9625534252122276E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+AA$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.6310032621068825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+AB$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.3152412020065548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+AC$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.0145154304824323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+AD$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.7281099337927932E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11)","v":18},1.8654593454295723E-2]
[{"$f":"'4.1. CAPEX'!A12","v":"ga"},{"$f":"'4.1. CAPEX'!B12","v":"gas"},{"$f":"'4.1. CAPEX'!C12","v":"gas"},{"$f":"'4.1. CAPEX'!D12","v":"Berlin"},{"$f":"'4.1. CAPEX'!E12","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F12","v":"high"},{"$f":"'4.1. CAPEX'!G12","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C12,'5.2 Technology Specific'!$B:$B,$D12,'5.2 Technology Specific'!$C:$C,$E12)","v":13.659640458469221},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12,'5.4 Capacity Factor'!$C:$C,$D12,'5.4 Capacity Factor'!$E:$E,$E12)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+J$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.1446875656631659E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+K$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.8520833958696818E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+L$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5734127579711249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+M$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3080121504486899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+N$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.0552496670939915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+O$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.8145234924704674E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+P$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5852604690194932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+Q$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3669147323995164E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+R$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1589664118090643E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+S$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.960920392199108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+T$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7723051354277221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+U$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5926715575502113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+V$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.4215919595716304E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+W$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.258659009115838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+X$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1034847705865131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+Y$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.955699781510964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+Z$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8149521728675847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+AA$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6809068313024616E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+AB$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5532446012404395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+AC$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4316615249908948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+AD$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3158681190389475E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12)","v":18},7.5420302252877242E-2]
[{"$f":"'4.1. CAPEX'!A13","v":"ga"},{"$f":"'4.1. CAPEX'!B13","v":"gas"},{"$f":"'4.1. CAPEX'!C13","v":"gas"},{"$f":"'4.1. CAPEX'!D13","v":"Berlin"},{"$f":"'4.1. CAPEX'!E13","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F13","v":"high"},{"$f":"'4.1. CAPEX'!G13","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C13,'5.2 Technology Specific'!$B:$B,$D13,'5.2 Technology Specific'!$C:$C,$E13)","v":8.6395105035622812},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13,'5.4 Capacity Factor'!$C:$C,$D13,'5.4 Capacity Factor'!$E:$E,$E13)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+J$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6818710861122018E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+K$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5065438915354301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+L$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3395656109861237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+M$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1805386771296415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+N$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0290844544091826E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+O$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8848423375325547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+P$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7474688928881478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+Q$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6166370408458547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+R$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.492035276996052E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+S$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3733669304724305E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+T$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.260349457592791E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+U$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1527137691359911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+V$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0502035896533253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+W$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9525748472888809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+X$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8595950926560774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+Y$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7710429453867398E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+Z$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6867075670349905E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+AA$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6063881590809431E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+AB$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5298934848389934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+AC$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4570414141323747E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+AD$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3876584896498807E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13)","v":18},4.5191529626737365E-2]
[{"$f":"'4.1. CAPEX'!A14","v":"ga"},{"$f":"'4.1. CAPEX'!B14","v":"gas"},{"$f":"'4.1. CAPEX'!C14","v":"gas"},{"$f":"'4.1. CAPEX'!D14","v":"Berlin"},{"$f":"'4.1. CAPEX'!E14","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F14","v":"high"},{"$f":"'4.1. CAPEX'!G14","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C14,'5.2 Technology Specific'!$B:$B,$D14,'5.2 Technology Specific'!$C:$C,$E14)","v":4.0796588153856472},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14,'5.4 Capacity Factor'!$C:$C,$D14,'5.4 Capacity Factor'!$E:$E,$E14)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+J$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6516837309253633E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+K$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5730321246908222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+L$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4981258330388782E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+M$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4267865076560745E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+N$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3588442930057853E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+O$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2941374219102716E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+P$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2325118303907351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+Q$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1738207908483188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+R$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1179245627126848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+S$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0646900597263663E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+T$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0139905330727298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+U$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6570526959307602E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+V$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.1971930437435823E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+W$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7592314702319811E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+X$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.3421252097447458E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+Y$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9448811521378511E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+Z$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.5665534782265258E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+AA$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2062414078347852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+AB$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8630870550807476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+AC$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5362733857911889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+AD$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2250222721820848E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14)","v":18},2.027287553376305E-2]
[{"$f":"'4.1. CAPEX'!A15","v":"ga"},{"$f":"'4.1. CAPEX'!B15","v":"gas"},{"$f":"'4.1. CAPEX'!C15","v":"gas"},{"$f":"'4.1. CAPEX'!D15","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E15","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F15","v":"high"},{"$f":"'4.1. CAPEX'!G15","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C15,'5.2 Technology Specific'!$B:$B,$D15,'5.2 Technology Specific'!$C:$C,$E15)","v":13.312717500896074},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15,'5.4 Capacity Factor'!$C:$C,$D15,'5.4 Capacity Factor'!$E:$E,$E15)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+J$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9886268560036312E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+K$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7034541485748869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+L$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4318610938808446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+M$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1732010417912802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+N$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9268581350393149E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+O$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6922458428945851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+P$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4688055646615104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+Q$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2560052996776275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+R$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0533383806453608E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+S$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8603222672812954E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+T$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6764973974107574E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+U$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.50142609277215E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+V$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3346915169258575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+W$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1758966827865301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+X$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0246635074157439E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+Y$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8806319118245172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+Z$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7434589636423975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+AA$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6128180606118066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+AB$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4883981529636254E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+AC$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3699030028225005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+AD$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2570504788785718E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15)","v":18},7.3504802763840096E-2]
[{"$f":"'4.1. CAPEX'!A16","v":"ga"},{"$f":"'4.1. CAPEX'!B16","v":"gas"},{"$f":"'4.1. CAPEX'!C16","v":"gas"},{"$f":"'4.1. CAPEX'!D16","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E16","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F16","v":"high"},{"$f":"'4.1. CAPEX'!G16","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C16,'5.2 Technology Specific'!$B:$B,$D16,'5.2 Technology Specific'!$C:$C,$E16)","v":8.420087119396868},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16,'5.4 Capacity Factor'!$C:$C,$D16,'5.4 Capacity Factor'!$E:$E,$E16)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+J$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5883601616862851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+K$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4174858682726522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+L$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2547484459739548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+M$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0997604247370992E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+N$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9521527854639044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+O$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8115740813941946E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+P$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6776896013278044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+Q$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5501805726931468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+R$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4287434025649021E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+S$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3130889548237162E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+T$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2029418617368723E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+U$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0980398683208309E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+V$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9981332079246012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+W$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9029840075472388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+X$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.812365721473561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+Y$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7260625918795814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+Z$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.643869135123411E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+AA$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5655896524984865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+AB$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.491037764284273E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+AC$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4200359659850218E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+AD$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3524152057000209E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16)","v":18},4.4043770345442226E-2]
[{"$f":"'4.1. CAPEX'!A17","v":"ga"},{"$f":"'4.1. CAPEX'!B17","v":"gas"},{"$f":"'4.1. CAPEX'!C17","v":"gas"},{"$f":"'4.1. CAPEX'!D17","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E17","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F17","v":"high"},{"$f":"'4.1. CAPEX'!G17","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C17,'5.2 Technology Specific'!$B:$B,$D17,'5.2 Technology Specific'!$C:$C,$E17)","v":3.9760450119018653},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17,'5.4 Capacity Factor'!$C:$C,$D17,'5.4 Capacity Factor'!$E:$E,$E17)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+J$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.609734822632334E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+K$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5330807834593658E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+L$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4600769366279673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+M$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.390549463455207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+N$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3243328223382924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+O$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2612693546078975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+P$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2012089091503787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+Q$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1440084849051223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+R$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.089531890385831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+S$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.037649419415077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+T$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8823754230007322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+U$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.4117861171435547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+V$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9636058258510062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+W$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5367674531914325E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+X$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.1302547173251751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+Y$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.7430997307858791E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+Z$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3743806959865527E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+AA$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0232197104633817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+AB$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6887806766317923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+AC$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3702673110778982E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+AD$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0669212486456176E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17)","v":18},1.9757991854352248E-2]
[{"$f":"'4.1. CAPEX'!A18","v":"ga"},{"$f":"'4.1. CAPEX'!B18","v":"gas"},{"$f":"'4.1. CAPEX'!C18","v":"gas"},{"$f":"'4.1. CAPEX'!D18","v":"Bremen"},{"$f":"'4.1. CAPEX'!E18","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F18","v":"high"},{"$f":"'4.1. CAPEX'!G18","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C18,'5.2 Technology Specific'!$B:$B,$D18,'5.2 Technology Specific'!$C:$C,$E18)","v":13.668975575159717},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18,'5.4 Capacity Factor'!$C:$C,$D18,'5.4 Capacity Factor'!$E:$E,$E18)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+J$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.1488868984074284E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+K$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.8560827603880272E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+L$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5772216765600253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+M$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3116396919619287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+N$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.0587044685351705E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+O$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.8178137795573048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+P$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5883940757688625E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+Q$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3698991197798683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+R$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1618086855046369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+S$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.963627319528225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+T$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7748831614554529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+U$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5951268204337645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+V$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.4239303051750141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+W$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2608860049285842E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+X$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1056057189796046E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+Y$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9577197323615275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+Z$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8168759355824075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+AA$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6827389862689589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+AB$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.554989510732342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+AC$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4333233435546112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+AD$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3174508033853443E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18)","v":18},7.5471845141176816E-2]
[{"$f":"'4.1. CAPEX'!A19","v":"ga"},{"$f":"'4.1. CAPEX'!B19","v":"gas"},{"$f":"'4.1. CAPEX'!C19","v":"gas"},{"$f":"'4.1. CAPEX'!D19","v":"Bremen"},{"$f":"'4.1. CAPEX'!E19","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F19","v":"high"},{"$f":"'4.1. CAPEX'!G19","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C19,'5.2 Technology Specific'!$B:$B,$D19,'5.2 Technology Specific'!$C:$C,$E19)","v":8.6454148199273178},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19,'5.4 Capacity Factor'!$C:$C,$D19,'5.4 Capacity Factor'!$E:$E,$E19)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+J$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6843873087267494E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+K$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5089402940254753E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+L$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3418478990718814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+M$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1827122848303632E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+N$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0311545569812982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+O$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8868138637917124E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+P$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7493465369444886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+Q$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6184252732804648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+R$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4937383555052048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+S$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.374988910004957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+T$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2618942000047207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+U$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1541849523854482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+V$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0516047165575701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+W$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9539092538643521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+X$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.860865956061288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+Y$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7722532914869404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+Z$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.68786027760661E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+AA$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6074859786729618E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+AB$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5309390273075827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+AC$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4580371688643645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+AD$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.388606827489871E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19)","v":18},4.5222413909802486E-2]
[{"$f":"'4.1. CAPEX'!A20","v":"ga"},{"$f":"'4.1. CAPEX'!B20","v":"gas"},{"$f":"'4.1. CAPEX'!C20","v":"gas"},{"$f":"'4.1. CAPEX'!D20","v":"Bremen"},{"$f":"'4.1. CAPEX'!E20","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20","v":"high"},{"$f":"'4.1. CAPEX'!G20","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C20,'5.2 Technology Specific'!$B:$B,$D20,'5.2 Technology Specific'!$C:$C,$E20)","v":4.08244688958239},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20,'5.4 Capacity Factor'!$C:$C,$D20,'5.4 Capacity Factor'!$E:$E,$E20)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+J$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6528125059038015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+K$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5741071484798108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+L$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4991496652188676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+M$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.427761585922731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+N$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3597729389740296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+O$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2950218466419327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+P$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2333541396589837E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+Q$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1746229901514128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+R$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1186885620489647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+S$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0654176781418711E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+T$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0146835029922583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+U$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6636524094500782E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+V$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.2034784851905522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+W$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7652176049433808E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+X$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.34782629042227E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+Y$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9503107527831112E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+Z$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.571724526460107E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+AA$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2111662156762913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+AB$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8677773482631347E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+AC$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5407403316791756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+AD$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2292765063611205E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20)","v":18},2.028673019262724E-2]
[{"$f":"'4.1. CAPEX'!A21","v":"ga"},{"$f":"'4.1. CAPEX'!B21","v":"gas"},{"$f":"'4.1. CAPEX'!C21","v":"gas"},{"$f":"'4.1. CAPEX'!D21","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E21","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F21","v":"high"},{"$f":"'4.1. CAPEX'!G21","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C21,'5.2 Technology Specific'!$B:$B,$D21,'5.2 Technology Specific'!$C:$C,$E21)","v":13.273498695071217},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21,'5.4 Capacity Factor'!$C:$C,$D21,'5.4 Capacity Factor'!$E:$E,$E21)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+J$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9709845681831823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+K$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6866519696982688E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+L$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4158590187602558E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+M$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1579609702478626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+N$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9123437811884408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+O$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6784226487508957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+P$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.455640617857996E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+Q$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2434672551028528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+R$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0413973858122411E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+S$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8489498912497536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+T$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6656665630950031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+U$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4911110124714313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+V$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3248676309251732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+W$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1665406008811168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+X$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0157529532201118E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+Y$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8721456697334388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+Z$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7353768283175611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+AA$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6051207888738675E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+AB$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.481067417975112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+AC$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3629213504524874E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+AD$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2504012861452264E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21)","v":18},7.328826015436947E-2]
[{"$f":"'4.1. CAPEX'!A22","v":"ga"},{"$f":"'4.1. CAPEX'!B22","v":"gas"},{"$f":"'4.1. CAPEX'!C22","v":"gas"},{"$f":"'4.1. CAPEX'!D22","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E22","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F22","v":"high"},{"$f":"'4.1. CAPEX'!G22","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C22,'5.2 Technology Specific'!$B:$B,$D22,'5.2 Technology Specific'!$C:$C,$E22)","v":8.3952818336434678},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22,'5.4 Capacity Factor'!$C:$C,$D22,'5.4 Capacity Factor'!$E:$E,$E22)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+J$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5777889766219766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+K$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4074180729733107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+L$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2451600694983914E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+M$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0906286376175154E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+N$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.943455845350015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+O$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8032912812857281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+P$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6698012202721224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+Q$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5426678288305925E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+R$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4215884084100884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+S$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3062746746762746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+T$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1964520711202614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+U$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0918591153526295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+V$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9922467765263142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+W$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8973778824060133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+X$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8070265546723939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+Y$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7209776711165652E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+Z$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6390263534443478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+AA$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5609774794708073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+AB$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4866452185436261E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+AC$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4158525890891676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+AD$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3484310372277788E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22)","v":18},4.3914018919645345E-2]
[{"$f":"'4.1. CAPEX'!A23","v":"ga"},{"$f":"'4.1. CAPEX'!B23","v":"gas"},{"$f":"'4.1. CAPEX'!C23","v":"gas"},{"$f":"'4.1. CAPEX'!D23","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E23","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F23","v":"high"},{"$f":"'4.1. CAPEX'!G23","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23,'5.2 Technology Specific'!$B:$B,$D23,'5.2 Technology Specific'!$C:$C,$E23)","v":3.9643317206627051},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23,'5.4 Capacity Factor'!$C:$C,$D23,'5.4 Capacity Factor'!$E:$E,$E23)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+J$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6049925994585852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+K$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5285643804367477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+L$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4557756004159501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+M$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3864529527770953E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+N$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3204313835972338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+O$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.257553698664032E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+P$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1976701892038402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+Q$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1406382754322285E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+R$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.086322167078313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+S$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0345925400745838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+T$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8532622864246078E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+U$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3840593204043876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+V$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9371993527660851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+W$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5116184312057934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+X$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.1063032678150432E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+Y$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.7202888264905152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+Z$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3526560252290627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+AA$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0025295478372013E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+AB$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6690757598449535E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+AC$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3515007236618608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+AD$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.049048308249392E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23)","v":18},1.9699785492955878E-2]
[{"$f":"'4.1. CAPEX'!A24","v":"ga"},{"$f":"'4.1. CAPEX'!B24","v":"gas"},{"$f":"'4.1. CAPEX'!C24","v":"gas"},{"$f":"'4.1. CAPEX'!D24","v":"Hesse"},{"$f":"'4.1. CAPEX'!E24","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F24","v":"high"},{"$f":"'4.1. CAPEX'!G24","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C24,'5.2 Technology Specific'!$B:$B,$D24,'5.2 Technology Specific'!$C:$C,$E24)","v":13.180587848770607},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C24,'5.4 Capacity Factor'!$C:$C,$D24,'5.4 Capacity Factor'!$E:$E,$E24)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+J$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9291893156862814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+K$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6468469673202678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+L$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3779494926859692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+M$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1218566597009225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+N$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8779587235246889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+O$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.645674974785418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+P$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4244523569384932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+Q$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.213764149465231E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+R$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0131087137764108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+S$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8220082988346771E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+T$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6400079036520731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+U$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4666741939543555E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+V$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3015944704327198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+W$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1443756861263992E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+X$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9946435105965715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+Y$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8520414386634003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+Z$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.716229941584191E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+AA$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5868856586516104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+AB$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4637006272872478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+AC$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3463815497973789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+AD$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2346490950451228E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C24)","v":18},7.2775262456379677E-2]
[{"$f":"'4.1. CAPEX'!A25","v":"ga"},{"$f":"'4.1. CAPEX'!B25","v":"gas"},{"$f":"'4.1. CAPEX'!C25","v":"gas"},{"$f":"'4.1. CAPEX'!D25","v":"Hesse"},{"$f":"'4.1. CAPEX'!E25","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F25","v":"high"},{"$f":"'4.1. CAPEX'!G25","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C25,'5.2 Technology Specific'!$B:$B,$D25,'5.2 Technology Specific'!$C:$C,$E25)","v":8.3365171659386679},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C25,'5.4 Capacity Factor'!$C:$C,$D25,'5.4 Capacity Factor'!$E:$E,$E25)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+J$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5527454361554095E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+K$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3835670820527709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+L$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2224448400502577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+M$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0689950857621501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+N$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9228524626306197E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+O$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.783669012029161E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+P$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6511133447896778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+Q$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.524869852180645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+R$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4046379544577575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+S$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.290131385197864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+T$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1810775097122516E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+U$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0772166759164298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+V$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9783015961108859E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+W$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8840967582008433E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+X$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7943778649531846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+Y$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7089312999554133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+Z$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6275536190051556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+AA$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5500510657191957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+AB$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4762391102087578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+AC$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4059420097226264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+AD$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3389923902120252E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C25)","v":18},4.3606632844879673E-2]
[{"$f":"'4.1. CAPEX'!A26","v":"ga"},{"$f":"'4.1. CAPEX'!B26","v":"gas"},{"$f":"'4.1. CAPEX'!C26","v":"gas"},{"$f":"'4.1. CAPEX'!D26","v":"Hesse"},{"$f":"'4.1. CAPEX'!E26","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F26","v":"high"},{"$f":"'4.1. CAPEX'!G26","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C26,'5.2 Technology Specific'!$B:$B,$D26,'5.2 Technology Specific'!$C:$C,$E26)","v":3.9365824871226511},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C26,'5.4 Capacity Factor'!$C:$C,$D26,'5.4 Capacity Factor'!$E:$E,$E26)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+J$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5937580919524904E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+K$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5178648494785622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+L$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4455855709319639E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+M$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3767481627923466E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+N$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3111887264689016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+O$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2487511680656204E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+P$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1892868267291625E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+Q$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1326541206944402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+R$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0787182101851813E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+S$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0273506763668393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+T$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7842921558746591E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+U$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3183734817853898E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+V$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8746414112241825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+W$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.452039439261124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+X$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0495613707248824E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+Y$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6662489244998851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+Z$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3011894519046537E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+AA$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.9535137637187169E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+AB$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6223940606844917E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+AC$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3070419625566596E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+AD$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0067066310063428E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C26)","v":18},1.9561892403564859E-2]
[{"$f":"'4.1. CAPEX'!A27","v":"ga"},{"$f":"'4.1. CAPEX'!B27","v":"gas"},{"$f":"'4.1. CAPEX'!C27","v":"gas"},{"$f":"'4.1. CAPEX'!D27","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E27","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F27","v":"high"},{"$f":"'4.1. CAPEX'!G27","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C27,'5.2 Technology Specific'!$B:$B,$D27,'5.2 Technology Specific'!$C:$C,$E27)","v":13.069742306782977},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C27,'5.4 Capacity Factor'!$C:$C,$D27,'5.4 Capacity Factor'!$E:$E,$E27)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+J$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.8793262738564885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+K$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.599358356053798E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+L$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3327222438607604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+M$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.0787830893912001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+N$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8369362756106671E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+O$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6066059767720631E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+P$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.3872437874019656E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+Q$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1783274165733001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+R$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.9793594443555246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+S$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.7898661374814514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+T$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6093963214109061E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+U$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4375203061056247E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+V$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2738288629577381E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+W$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1179322504359406E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+X$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.969459286129468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+Y$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8280564629804446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+Z$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.693387107600424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+AA$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5651305786670701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+AB$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4429815034924477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+AC$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3266490509451883E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+AD$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2158562389954176E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C27)","v":18},7.2163240177644833E-2]
[{"$f":"'4.1. CAPEX'!A28","v":"ga"},{"$f":"'4.1. CAPEX'!B28","v":"gas"},{"$f":"'4.1. CAPEX'!C28","v":"gas"},{"$f":"'4.1. CAPEX'!D28","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E28","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F28","v":"high"},{"$f":"'4.1. CAPEX'!G28","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C28,'5.2 Technology Specific'!$B:$B,$D28,'5.2 Technology Specific'!$C:$C,$E28)","v":8.2664090816748974},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C28,'5.4 Capacity Factor'!$C:$C,$D28,'5.4 Capacity Factor'!$E:$E,$E28)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+J$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.522867710068143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+K$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3551121048268026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+L$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.195344861739812E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+M$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0431855826093448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+N$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8982719834374712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+O$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7602590318452106E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+P$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6288181255668674E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+Q$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5036363100636831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+R$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3844155333939839E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+S$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.270871936565699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+T$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1627351776816179E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+U$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0597477882682074E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+V$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9616645602554359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+W$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.868251962148034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+X$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7792875829981279E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+Y$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6945596028553594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+Z$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6138662884336759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+AA$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5370155127939769E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+AB$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4638242978990256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+AC$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3941183789514529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+AD$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3277317894775742E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C28)","v":18},4.3239911655551459E-2]
[{"$f":"'4.1. CAPEX'!A29","v":"ga"},{"$f":"'4.1. CAPEX'!B29","v":"gas"},{"$f":"'4.1. CAPEX'!C29","v":"gas"},{"$f":"'4.1. CAPEX'!D29","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E29","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F29","v":"high"},{"$f":"'4.1. CAPEX'!G29","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C29,'5.2 Technology Specific'!$B:$B,$D29,'5.2 Technology Specific'!$C:$C,$E29)","v":3.9034767846782166},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C29,'5.4 Capacity Factor'!$C:$C,$D29,'5.4 Capacity Factor'!$E:$E,$E29)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+J$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5803549735539338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+K$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5050999748132702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+L$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4334285474412098E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+M$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3651700451821043E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+N$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3001619477924805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+O$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2382494740880766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+P$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1792852134172159E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+Q$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1231287746830626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+R$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0696464520791073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+S$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0187109067420069E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+T$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7020086356381611E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+U$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.2400082244172965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+V$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.800007832778378E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+W$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.3809598407413117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+X$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.9818665149917274E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+Y$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6017776333254519E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+Z$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.2397882222147169E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+AA$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.8950364021092535E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+AB$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.5667013353421454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+AC$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2540012717544251E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+AD$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.9561916873851668E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C29)","v":18},1.9397381640414098E-2]
[{"$f":"'4.1. CAPEX'!A30","v":"ga"},{"$f":"'4.1. CAPEX'!B30","v":"gas"},{"$f":"'4.1. CAPEX'!C30","v":"gas"},{"$f":"'4.1. CAPEX'!D30","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E30","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F30","v":"high"},{"$f":"'4.1. CAPEX'!G30","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C30,'5.2 Technology Specific'!$B:$B,$D30,'5.2 Technology Specific'!$C:$C,$E30)","v":13.505813275392029},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C30,'5.4 Capacity Factor'!$C:$C,$D30,'5.4 Capacity Factor'!$E:$E,$E30)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+J$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.0754895525830079E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+K$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7861805262695307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+L$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.510648120256696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+M$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.2482363050063768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+N$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9983202904822647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+O$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.7603050385545374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+P$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5336238462424169E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+Q$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3177369964213482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+R$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1121304727822373E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+S$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.9163147359830832E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+T$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7298235580791265E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+U$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5522129124563105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+V$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3830599166250583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+W$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2219618253571977E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+X$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0685350717687605E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+Y$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9224143540654852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+Z$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7832517657766531E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+AA$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6507159674063357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+AB$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5244913975298435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+AC$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4042775214569937E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+AD$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2897881156733278E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C30)","v":18},7.4570961256116425E-2]
[{"$f":"'4.1. CAPEX'!A31","v":"ga"},{"$f":"'4.1. CAPEX'!B31","v":"gas"},{"$f":"'4.1. CAPEX'!C31","v":"gas"},{"$f":"'4.1. CAPEX'!D31","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E31","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F31","v":"high"},{"$f":"'4.1. CAPEX'!G31","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C31,'5.2 Technology Specific'!$B:$B,$D31,'5.2 Technology Specific'!$C:$C,$E31)","v":8.5422171986638489},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C31,'5.4 Capacity Factor'!$C:$C,$D31,'5.4 Capacity Factor'!$E:$E,$E31)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+J$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6404079261299163E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+K$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4670551677427773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+L$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3019573026121687E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+M$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1447212405830175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+N$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9949726100790648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+O$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.852354866741966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+P$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7165284445161584E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+Q$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5871699471582458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+R$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4639713782459486E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+S$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3466394078532843E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+T$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.234894674145985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+U$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1284711182342712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+V$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0271153506993063E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+W$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9305860482850532E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+X$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8386533793190989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+Y$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7510984564943792E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+Z$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6677128157089327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+AA$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5882979197227929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+AB$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5126646854502789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+AC$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4406330337621706E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+AD$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3720314607258766E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C31)","v":18},4.4682608054272363E-2]
[{"$f":"'4.1. CAPEX'!A32","v":"ga"},{"$f":"'4.1. CAPEX'!B32","v":"gas"},{"$f":"'4.1. CAPEX'!C32","v":"gas"},{"$f":"'4.1. CAPEX'!D32","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E32","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F32","v":"high"},{"$f":"'4.1. CAPEX'!G32","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C32,'5.2 Technology Specific'!$B:$B,$D32,'5.2 Technology Specific'!$C:$C,$E32)","v":4.0337159938747247},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C32,'5.4 Capacity Factor'!$C:$C,$D32,'5.4 Capacity Factor'!$E:$E,$E32)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+J$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6330833983298481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+K$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.555317522218903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+L$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4812547830656219E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+M$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4107188410148778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+N$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3435417533475028E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+O$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2795635746166692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+P$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2186319758253994E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+Q$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1606018817384755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+R$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1053351254652149E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+S$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0527001194906808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+T$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0025715423720768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+U$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.5483004035435879E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+V$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.0936194319462757E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+W$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.6605899351869283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+X$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.2481808906542187E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+Y$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.8554103720516349E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+Z$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.4813432114777484E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+AA$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.1250887728359499E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+AB$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.7857988312723335E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+AC$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.462665553592698E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+AD$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.1549195748501892E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C32)","v":18},2.0044573819254907E-2]
[{"$f":"'4.1. CAPEX'!A33","v":"ga"},{"$f":"'4.1. CAPEX'!B33","v":"gas"},{"$f":"'4.1. CAPEX'!C33","v":"gas"},{"$f":"'4.1. CAPEX'!D33","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E33","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F33","v":"high"},{"$f":"'4.1. CAPEX'!G33","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C33,'5.2 Technology Specific'!$B:$B,$D33,'5.2 Technology Specific'!$C:$C,$E33)","v":13.831143581138916},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C33,'5.4 Capacity Factor'!$C:$C,$D33,'5.4 Capacity Factor'!$E:$E,$E33)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+J$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.2218369685735101E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+K$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.9255590176890572E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+L$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.643389540656245E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+M$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3746567053868993E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+N$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.1187206717970479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+O$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.8749720683781399E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+P$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.6428305413125153E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+Q$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.4217433726785847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+R$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.211184164455796E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+S$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.0106515851959955E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+T$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.8196681763771386E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+U$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.6377792155972747E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+V$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.464551633902167E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+W$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2995729846687295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+X$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.142450461589267E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+Y$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9928099634183485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+Z$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8502952032555704E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+AA$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.7145668602434002E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+AB$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5853017716603809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+AC$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4621921634860773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+AD$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3449449176057881E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C33)","v":18},7.6367239135175707E-2]
[{"$f":"'4.1. CAPEX'!A34","v":"ga"},{"$f":"'4.1. CAPEX'!B34","v":"gas"},{"$f":"'4.1. CAPEX'!C34","v":"gas"},{"$f":"'4.1. CAPEX'!D34","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E34","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F34","v":"high"},{"$f":"'4.1. CAPEX'!G34","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C34,'5.2 Technology Specific'!$B:$B,$D34,'5.2 Technology Specific'!$C:$C,$E34)","v":8.7479835658074805},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C34,'5.4 Capacity Factor'!$C:$C,$D34,'5.4 Capacity Factor'!$E:$E,$E34)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+J$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.7280986856200642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+K$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5505701767810133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+L$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.381495406458108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+M$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.2204718156743882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+N$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0671160149279893E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+O$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9210628713599892E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+P$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7819646393904664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+Q$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6494901327528248E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+R$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.5233239359550713E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+S$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.4031656532905441E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+T$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2887291936100418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+U$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1797420891524208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+V$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0759448468118296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+W$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9770903302969802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+X$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8829431717114103E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+Y$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7932792111537235E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+Z$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.7078849630035463E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+AA$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6265571076224249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+AB$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5491020072594523E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+AC$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4753352450090022E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+AD$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.4050811857228593E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C34)","v":18},4.5758930245572829E-2]
[{"$f":"'4.1. CAPEX'!A35","v":"ga"},{"$f":"'4.1. CAPEX'!B35","v":"gas"},{"$f":"'4.1. CAPEX'!C35","v":"gas"},{"$f":"'4.1. CAPEX'!D35","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E35","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F35","v":"high"},{"$f":"'4.1. CAPEX'!G35","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C35,'5.2 Technology Specific'!$B:$B,$D35,'5.2 Technology Specific'!$C:$C,$E35)","v":4.1308808243684521},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C35,'5.4 Capacity Factor'!$C:$C,$D35,'5.4 Capacity Factor'!$E:$E,$E35)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+J$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6724213863839887E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+K$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5927822727466558E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+L$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.516935497853958E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+M$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4447004741466266E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+N$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3759052134729778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+O$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3103859175933119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+P$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2479865881841069E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+Q$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1885586554134348E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+R$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1319606242032715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+S$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0780577373364489E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+T$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0267216546061418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+U$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.7783014724394453E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+V$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.3126680689899492E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+W$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.8692076847523313E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+X$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.446864461668889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+Y$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.0446328206370339E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+Z$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.6615550672733666E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+AA$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2967191116889195E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+AB$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.9492562968465901E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+AC$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.6183393303300862E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+AD$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.3031803146000826E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C35)","v":18},2.052741089068592E-2]
[{"$f":"'4.1. CAPEX'!A36","v":"ga"},{"$f":"'4.1. CAPEX'!B36","v":"gas"},{"$f":"'4.1. CAPEX'!C36","v":"gas"},{"$f":"'4.1. CAPEX'!D36","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E36","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F36","v":"high"},{"$f":"'4.1. CAPEX'!G36","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C36,'5.2 Technology Specific'!$B:$B,$D36,'5.2 Technology Specific'!$C:$C,$E36)","v":13.42399928075549},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C36,'5.4 Capacity Factor'!$C:$C,$D36,'5.4 Capacity Factor'!$E:$E,$E36)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+J$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.0386861361923019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+K$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7511296535164777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+L$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4772663366823597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+M$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.2164441301736754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+N$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9680420287368347E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+O$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.731468598796985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+P$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.506160570282843E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+Q$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2915814955074693E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+R$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0872204719118758E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+S$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8925909256303575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+T$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7072294529812929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+U$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5306947171250408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+V$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3625663972619438E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+W$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2024441878685172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+X$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0499468455890649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+Y$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9047112815133941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+Z$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7663916966794233E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+AA$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6346587587423075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+AB$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5091988178498168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+AC$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3897131598569683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+AD$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2759172951018749E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C36)","v":18},7.4119233685192173E-2]
[{"$f":"'4.1. CAPEX'!A37","v":"ga"},{"$f":"'4.1. CAPEX'!B37","v":"gas"},{"$f":"'4.1. CAPEX'!C37","v":"gas"},{"$f":"'4.1. CAPEX'!D37","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E37","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F37","v":"high"},{"$f":"'4.1. CAPEX'!G37","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C37,'5.2 Technology Specific'!$B:$B,$D37,'5.2 Technology Specific'!$C:$C,$E37)","v":8.490471117341297},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C37,'5.4 Capacity Factor'!$C:$C,$D37,'5.4 Capacity Factor'!$E:$E,$E37)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+J$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6183554729773268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+K$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4460528314069778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+L$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2819550775304552E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+M$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.125671502409957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+N$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9768300022951972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+O$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8350761926620926E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+P$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7000725644400884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+Q$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5714976804191315E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+R$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4490454099229827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+S$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3324241999266499E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+T$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2213563808825237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+U$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1155775056024033E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+V$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0148357196213369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+W$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9188911615441299E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+X$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8275153919467908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+Y$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7404908494731337E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+Z$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6576103328315561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+AA$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5786765074586246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+AB$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5035014356748805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+AC$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4319061292141718E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+AD$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3637201230611161E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C37)","v":18},4.4411934783351356E-2]
[{"$f":"'4.1. CAPEX'!A38","v":"ga"},{"$f":"'4.1. CAPEX'!B38","v":"gas"},{"$f":"'4.1. CAPEX'!C38","v":"gas"},{"$f":"'4.1. CAPEX'!D38","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E38","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F38","v":"high"},{"$f":"'4.1. CAPEX'!G38","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C38,'5.2 Technology Specific'!$B:$B,$D38,'5.2 Technology Specific'!$C:$C,$E38)","v":4.0092810034036619},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C38,'5.4 Capacity Factor'!$C:$C,$D38,'5.4 Capacity Factor'!$E:$E,$E38)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+J$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6231906896371101E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+K$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5458958948924857E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+L$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4722818046595102E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+M$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4021731472947715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+N$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3354029974235921E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+O$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2718123784986591E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+P$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2112498842844373E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+Q$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1535713183661305E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+R$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0986393508248863E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+S$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0463231912617964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+T$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.9649827739218709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+U$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.4904597846874952E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+V$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.0385331282738068E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+W$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.6081267888321958E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+X$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.198215989363997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+Y$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.8078247517752335E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+Z$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.4360235731192701E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+AA$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0819272124945422E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+AB$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.7446925833281361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+AC$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.4235167460267959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+AD$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.117634996215996E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C38)","v":18},1.9923150057390222E-2]
[{"$f":"'4.1. CAPEX'!A39","v":"ga"},{"$f":"'4.1. CAPEX'!B39","v":"gas"},{"$f":"'4.1. CAPEX'!C39","v":"gas"},{"$f":"'4.1. CAPEX'!D39","v":"Saarland"},{"$f":"'4.1. CAPEX'!E39","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F39","v":"high"},{"$f":"'4.1. CAPEX'!G39","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C39,'5.2 Technology Specific'!$B:$B,$D39,'5.2 Technology Specific'!$C:$C,$E39)","v":13.666100523806985},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C39,'5.4 Capacity Factor'!$C:$C,$D39,'5.4 Capacity Factor'!$E:$E,$E39)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+J$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.1475935779608561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+K$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.8548510266293865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+L$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5760485967898919E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+M$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3105224731332303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+N$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.057640450603077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+O$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.816800429145787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+P$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5874289801388453E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+Q$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.368979981084614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+R$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1609333153186804E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+S$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.9627936336368384E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+T$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7740891748922266E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+U$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5943706427545015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+V$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.4232101359566685E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+W$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.260200129482541E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+X$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1049525042690872E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+Y$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9570976231134156E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+Z$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8162834505842055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+AA$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6821747148421003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+AB$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5544521093734287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+AC$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4328115327365988E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+AD$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3169633645110464E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C39)","v":18},7.5455970840335951E-2]
[{"$f":"'4.1. CAPEX'!A40","v":"ga"},{"$f":"'4.1. CAPEX'!B40","v":"gas"},{"$f":"'4.1. CAPEX'!C40","v":"gas"},{"$f":"'4.1. CAPEX'!D40","v":"Saarland"},{"$f":"'4.1. CAPEX'!E40","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F40","v":"high"},{"$f":"'4.1. CAPEX'!G40","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C40,'5.2 Technology Specific'!$B:$B,$D40,'5.2 Technology Specific'!$C:$C,$E40)","v":8.6435963945862078},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C40,'5.4 Capacity Factor'!$C:$C,$D40,'5.4 Capacity Factor'!$E:$E,$E40)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+J$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.683612356525126E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+K$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5082022443096435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+L$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3411449945806131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+M$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.182042851981536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+N$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0305170018871774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+O$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8862066684639783E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+P$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7487682556799798E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+Q$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6178745292190276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+R$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4932138373514553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+S$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3744893689061478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+T$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2614184465772837E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+U$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1537318538831268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+V$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0511731941744069E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+W$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9534982801661014E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+X$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8604745525391448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+Y$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7718805262277564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+Z$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6875052630740538E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+AA$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6071478695943368E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+AB$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5306170186612732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+AC$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4577304939631173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+AD$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3883147561553498E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C40)","v":18},4.5212902095140915E-2]
[{"$f":"'4.1. CAPEX'!A41","v":"ga"},{"$f":"'4.1. CAPEX'!B41","v":"gas"},{"$f":"'4.1. CAPEX'!C41","v":"gas"},{"$f":"'4.1. CAPEX'!D41","v":"Saarland"},{"$f":"'4.1. CAPEX'!E41","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F41","v":"high"},{"$f":"'4.1. CAPEX'!G41","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C41,'5.2 Technology Specific'!$B:$B,$D41,'5.2 Technology Specific'!$C:$C,$E41)","v":4.0815882118864781},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C41,'5.4 Capacity Factor'!$C:$C,$D41,'5.4 Capacity Factor'!$E:$E,$E41)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+J$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6524648631119345E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+K$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5737760601066042E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+L$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4988343429586707E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+M$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4274612790082578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+N$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.359486932388817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+O$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2947494594179208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+P$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2330947232551629E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+Q$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1743759269096786E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+R$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1184532637235037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+S$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0651935844985748E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+T$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0144700804748331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+U$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6616198140460298E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+V$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.2015426800438394E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+W$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7633739809941306E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+X$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.3460704580896503E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+Y$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9486385315139505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+Z$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.5701319347751912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+AA$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2096494616906578E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+AB$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8663328206577696E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+AC$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5393645911026373E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+AD$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2279662772406078E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C41)","v":18},2.0282463201969306E-2]
[{"$f":"'4.1. CAPEX'!A42","v":"ga"},{"$f":"'4.1. CAPEX'!B42","v":"gas"},{"$f":"'4.1. CAPEX'!C42","v":"gas"},{"$f":"'4.1. CAPEX'!D42","v":"Saxony"},{"$f":"'4.1. CAPEX'!E42","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F42","v":"high"},{"$f":"'4.1. CAPEX'!G42","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C42,'5.2 Technology Specific'!$B:$B,$D42,'5.2 Technology Specific'!$C:$C,$E42)","v":12.927726521442066},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C42,'5.4 Capacity Factor'!$C:$C,$D42,'5.4 Capacity Factor'!$E:$E,$E42)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+J$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.8154415301133891E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+K$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.5385157429651321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+L$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.2747768980620311E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+M$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.023597045773362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+N$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.7843781388317739E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+O$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.5565506084112133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+P$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.3395720080106797E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+Q$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1329257219149323E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+R$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.9361197351570785E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+S$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.7486854620543603E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+T$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.5701766305279623E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+U$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4001682195504402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+V$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2382554471908956E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+W$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.0840528068484716E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+X$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9371931493794973E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+Y$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.797326808932854E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+Z$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.6641207704122421E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+AA$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5372578765830872E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+AB$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4164360729362734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+AC$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3013676885107366E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+AD$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1917787509626065E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C42)","v":18},7.1379114600719412E-2]
[{"$f":"'4.1. CAPEX'!A43","v":"ga"},{"$f":"'4.1. CAPEX'!B43","v":"gas"},{"$f":"'4.1. CAPEX'!C43","v":"gas"},{"$f":"'4.1. CAPEX'!D43","v":"Saxony"},{"$f":"'4.1. CAPEX'!E43","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F43","v":"high"},{"$f":"'4.1. CAPEX'!G43","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C43,'5.2 Technology Specific'!$B:$B,$D43,'5.2 Technology Specific'!$C:$C,$E43)","v":8.1765863024549859},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C43,'5.4 Capacity Factor'!$C:$C,$D43,'5.4 Capacity Factor'!$E:$E,$E43)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+J$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4845882388472131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+K$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3186554655687743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+L$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.1606242529226424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+M$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0101183361168019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+N$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8667793677302879E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+O$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7302660645050357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+P$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.600253394766701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+Q$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4764318045397147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+R$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3585064805140142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+S$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2461966481085848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+T$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1392349029605573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+U$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0373665742481496E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+V$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9403491183315712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+W$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8479515412681627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+X$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7599538488268221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+Y$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.676146522692211E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+Z$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5963300216116296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+AA$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5203143062967898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+AB$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4479183869493238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+AC$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3789698923326894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+AD$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.313304659364466E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C43)","v":18},4.2770066889855657E-2]
[{"$f":"'4.1. CAPEX'!A44","v":"ga"},{"$f":"'4.1. CAPEX'!B44","v":"gas"},{"$f":"'4.1. CAPEX'!C44","v":"gas"},{"$f":"'4.1. CAPEX'!D44","v":"Saxony"},{"$f":"'4.1. CAPEX'!E44","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F44","v":"high"},{"$f":"'4.1. CAPEX'!G44","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C44,'5.2 Technology Specific'!$B:$B,$D44,'5.2 Technology Specific'!$C:$C,$E44)","v":3.861061616259144},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C44,'5.4 Capacity Factor'!$C:$C,$D44,'5.4 Capacity Factor'!$E:$E,$E44)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+J$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5631828405907465E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+K$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4887455624673777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+L$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4178529166355978E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+M$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3503361110815215E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+N$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.286034391506211E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+O$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2247946585773439E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+P$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1664711034069942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+Q$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1109248603876133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+R$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0580236765596318E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+S$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0076415967234589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+T$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.5965866354615135E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+U$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.1396063194871548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+V$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.7043869709401485E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+W$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.2898923532763306E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+X$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.8951355745488882E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+Y$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.5191767376656051E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+Z$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.1611207025386726E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+AA$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.8201149547987344E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+AB$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.4953475759987954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+AC$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.1860453104750429E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+AD$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.8914717242619457E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C44)","v":18},1.9186609742808201E-2]
[{"$f":"'4.1. CAPEX'!A45","v":"ga"},{"$f":"'4.1. CAPEX'!B45","v":"gas"},{"$f":"'4.1. CAPEX'!C45","v":"gas"},{"$f":"'4.1. CAPEX'!D45","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E45","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F45","v":"high"},{"$f":"'4.1. CAPEX'!G45","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C45,'5.2 Technology Specific'!$B:$B,$D45,'5.2 Technology Specific'!$C:$C,$E45)","v":13.493960299968533},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C45,'5.4 Capacity Factor'!$C:$C,$D45,'5.4 Capacity Factor'!$E:$E,$E45)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+J$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.0701575798328975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+K$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7811024569837119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+L$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5058118637940114E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+M$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.243630346470486E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+N$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9939336633052257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+O$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.7561272983859286E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+P$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5296450460818377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+Q$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3139476629350821E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+R$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1085215837476981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+S$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.9128776988073309E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+T$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7265501893403155E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+U$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5490954184193477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+V$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3800908746850935E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+W$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2191341663667552E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+X$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0658420632064345E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+Y$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9198495840061268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+Z$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7808091276248833E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+AA$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6483896453570314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+AB$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.522275852720982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+AC$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4021674787818876E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+AD$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2877785512208457E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C45)","v":18},7.4505516269350203E-2]
[{"$f":"'4.1. CAPEX'!A46","v":"ga"},{"$f":"'4.1. CAPEX'!B46","v":"gas"},{"$f":"'4.1. CAPEX'!C46","v":"gas"},{"$f":"'4.1. CAPEX'!D46","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E46","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F46","v":"high"},{"$f":"'4.1. CAPEX'!G46","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C46,'5.2 Technology Specific'!$B:$B,$D46,'5.2 Technology Specific'!$C:$C,$E46)","v":8.5347203757437207},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C46,'5.4 Capacity Factor'!$C:$C,$D46,'5.4 Capacity Factor'!$E:$E,$E46)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+J$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6372130303616965E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+K$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4640124098682824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+L$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2990594379697928E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+M$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1419613694950404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+N$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9923441614238483E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+O$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8498515823084268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+P$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.714144364103264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+Q$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5848993943840604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+R$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4618089470324388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+S$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3445799495547034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+T$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2329332852901937E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+U$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1266031288478034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+V$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0253363131883845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+W$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9288917268460801E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+X$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.83703973985341E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+Y$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7495616570032471E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+Z$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6662491971459498E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+AA$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5869039972818567E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+AB$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5113371402684351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+AC$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.439368705017557E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+AD$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3708273381119592E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C46)","v":18},4.464339369195848E-2]
[{"$f":"'4.1. CAPEX'!A47","v":"ga"},{"$f":"'4.1. CAPEX'!B47","v":"gas"},{"$f":"'4.1. CAPEX'!C47","v":"gas"},{"$f":"'4.1. CAPEX'!D47","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E47","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F47","v":"high"},{"$f":"'4.1. CAPEX'!G47","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C47,'5.2 Technology Specific'!$B:$B,$D47,'5.2 Technology Specific'!$C:$C,$E47)","v":4.0301759229759337},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C47,'5.4 Capacity Factor'!$C:$C,$D47,'5.4 Capacity Factor'!$E:$E,$E47)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+J$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6316501712453173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+K$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5539525440431592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+L$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4799548038506279E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+M$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4094807655720264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+N$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3423626338781205E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+O$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2784406036934481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+P$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2175624797080458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+Q$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1595833140076626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+R$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1043650609596787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+S$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0517762485330274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+T$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0016916652695498E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+U$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.5399206216147591E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+V$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.0856386872521539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+W$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.6529892259544299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+X$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.2409421199566022E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+Y$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.8485163047205709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+Z$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.4747774330672116E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+AA$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.1188356505402003E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+AB$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.7798434767049522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+AC$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.4569937873380496E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+AD$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.1495178927029048E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C47)","v":18},2.0026982295071258E-2]
[{"$f":"'4.1. CAPEX'!A48","v":"ga"},{"$f":"'4.1. CAPEX'!B48","v":"gas"},{"$f":"'4.1. CAPEX'!C48","v":"gas"},{"$f":"'4.1. CAPEX'!D48","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E48","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F48","v":"high"},{"$f":"'4.1. CAPEX'!G48","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C48,'5.2 Technology Specific'!$B:$B,$D48,'5.2 Technology Specific'!$C:$C,$E48)","v":13.13545088356995},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C48,'5.4 Capacity Factor'!$C:$C,$D48,'5.4 Capacity Factor'!$E:$E,$E48)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+J$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9088847879307004E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+K$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6275093218387624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+L$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3595326874654875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+M$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1043168452052264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+N$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.861254138290692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+O$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6297658459911349E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+P$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4093008057058429E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+Q$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1993341006722308E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+R$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.99936581016403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+S$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8089198192038376E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+T$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.627542684956036E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+U$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4548025571009863E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+V$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2902881496199876E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+W$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1336077615428445E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+X$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9843883443265193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+Y$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8422746136443034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+Z$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7069282034707653E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+AA$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5780268604483477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+AB$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4552636766174739E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+AC$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3383463586833086E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+AD$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2269965320793413E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C48)","v":18},7.2526043337577728E-2]
[{"$f":"'4.1. CAPEX'!A49","v":"ga"},{"$f":"'4.1. CAPEX'!B49","v":"gas"},{"$f":"'4.1. CAPEX'!C49","v":"gas"},{"$f":"'4.1. CAPEX'!D49","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E49","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F49","v":"high"},{"$f":"'4.1. CAPEX'!G49","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C49,'5.2 Technology Specific'!$B:$B,$D49,'5.2 Technology Specific'!$C:$C,$E49)","v":8.3079687362683838},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C49,'5.4 Capacity Factor'!$C:$C,$D49,'5.4 Capacity Factor'!$E:$E,$E49)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+J$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5405790480581224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+K$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3719800457696404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+L$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2114095673996573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+M$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0584853022853878E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+N$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.912843145033703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+O$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7741363286035263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+P$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6420345986700256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+Q$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5162234273047855E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+R$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3964032640997964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+S$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2822888229521868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+T$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1736084028116062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+U$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0701032407729582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+V$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9715268959742461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+W$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8776446628326151E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+X$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7882330122215386E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+Y$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7030790592586077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+Z$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6219800564367694E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+AA$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5447429108921612E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+AB$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4711837246592012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+AC$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4011273568182868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+AD$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3344070064936066E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C49)","v":18},4.3457301791377329E-2]
[{"$f":"'4.1. CAPEX'!A50","v":"ga"},{"$f":"'4.1. CAPEX'!B50","v":"gas"},{"$f":"'4.1. CAPEX'!C50","v":"gas"},{"$f":"'4.1. CAPEX'!D50","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E50","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F50","v":"high"},{"$f":"'4.1. CAPEX'!G50","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C50,'5.2 Technology Specific'!$B:$B,$D50,'5.2 Technology Specific'!$C:$C,$E50)","v":3.9231016478179526},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C50,'5.4 Capacity Factor'!$C:$C,$D50,'5.4 Capacity Factor'!$E:$E,$E50)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+J$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5883002622744747E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+K$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5126669164518805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+L$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4406351585256006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+M$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3720334843100956E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+N$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3066985564858056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+O$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2444748157007671E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+P$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1852141101912068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+Q$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1287753430392444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+R$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0750241362278519E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+S$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0238325106931923E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+T$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7507858161256409E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+U$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.286462682024419E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+V$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8442501733565905E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+W$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.4230954031967514E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+X$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0219956220921459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+Y$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6399958305639463E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+Z$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.2761865052989978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+AA$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.9297014336180919E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+AB$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.5997156510648491E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+AC$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2854434772046189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+AD$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.98613664495678E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C50)","v":18},1.9494902640527778E-2]
[{"$f":"'4.1. CAPEX'!A51","v":"ga"},{"$f":"'4.1. CAPEX'!B51","v":"gas"},{"$f":"'4.1. CAPEX'!C51","v":"gas"},{"$f":"'4.1. CAPEX'!D51","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E51","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F51","v":"high"},{"$f":"'4.1. CAPEX'!G51","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C51,'5.2 Technology Specific'!$B:$B,$D51,'5.2 Technology Specific'!$C:$C,$E51)","v":12.751303507615486},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C51,'5.4 Capacity Factor'!$C:$C,$D51,'5.4 Capacity Factor'!$E:$E,$E51)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+J$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.7360789507941894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+K$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.462932334089704E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+L$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.2027926991330513E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+M$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.9550406658410012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+N$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.7190863484200011E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+O$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.4943679508761911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+P$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.2803504294058967E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+Q$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.0765242184818062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+R$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.8824040176017203E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+S$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.6975276358111623E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+T$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.5214548912487257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+U$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.3537665630940243E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+V$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.1940633934228807E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+W$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.0419651365932191E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+X$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.8971096538983046E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+Y$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.7591520513317179E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+Z$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.6277638584111603E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+AA$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5026322461058664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+AB$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.3834592820055874E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+AC$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2699612209577022E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+AD$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1618678294835257E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C51)","v":18},7.0405013044560621E-2]
[{"$f":"'4.1. CAPEX'!A52","v":"ga"},{"$f":"'4.1. CAPEX'!B52","v":"gas"},{"$f":"'4.1. CAPEX'!C52","v":"gas"},{"$f":"'4.1. CAPEX'!D52","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E52","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F52","v":"high"},{"$f":"'4.1. CAPEX'!G52","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C52,'5.2 Technology Specific'!$B:$B,$D52,'5.2 Technology Specific'!$C:$C,$E52)","v":8.0650014854417531},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C52,'5.4 Capacity Factor'!$C:$C,$D52,'5.4 Capacity Factor'!$E:$E,$E52)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+J$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4370345132928842E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+K$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2733662031360802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+L$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.117491622034362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+M$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9690396400327253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+N$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8276568000311672E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+O$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6930064762201592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+P$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5647680725906282E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+Q$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4426362596101214E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+R$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3263202472477351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+S$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2155430926168902E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+T$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1100410405875147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+U$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.009562895797633E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+V$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9138694245691744E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+W$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8227327853039754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+X$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7359359860037865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+Y$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6532723676226531E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+Z$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5745451120215746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+AA$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4995667733538804E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+AB$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4281588317656005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+AC$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3601512683481909E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+AD$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2953821603316105E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C52)","v":18},4.2186389312072949E-2]
[{"$f":"'4.1. CAPEX'!A53","v":"ga"},{"$f":"'4.1. CAPEX'!B53","v":"gas"},{"$f":"'4.1. CAPEX'!C53","v":"gas"},{"$f":"'4.1. CAPEX'!D53","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E53","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F53","v":"high"},{"$f":"'4.1. CAPEX'!G53","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C53,'5.2 Technology Specific'!$B:$B,$D53,'5.2 Technology Specific'!$C:$C,$E53)","v":3.8083702071563299},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C53,'5.4 Capacity Factor'!$C:$C,$D53,'5.4 Capacity Factor'!$E:$E,$E53)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+J$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5418502862981093E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+K$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4684288440934374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+L$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.3985036610413689E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+M$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3319082486108276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+N$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2684840462960263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+O$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2080800440914534E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+P$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1505524229442415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+Q$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0957642123278488E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+R$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0435849641217609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+S$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.938904420207248E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+T$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.4656232573402349E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+U$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.0148792927049852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+V$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.5855993263857016E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+W$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.1767612632244766E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+X$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.7873916792614074E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+Y$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.4165635040584815E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+Z$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.06339381338903E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+AA$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.7270417270371709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+AB$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.4067064067020675E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+AC$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.1016251492400646E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+AD$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.8110715707048236E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C53)","v":18},1.8924772558185945E-2]
[{"$f":"'4.1. CAPEX'!A54","v":"ga"},{"$f":"'4.1. CAPEX'!B54","v":"gas"},{"$f":"'4.1. CAPEX'!C54","v":"gas"},{"$f":"'4.1. CAPEX'!D54","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E54","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F54","v":"high"},{"$f":"'4.1. CAPEX'!G54","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C54,'5.2 Technology Specific'!$B:$B,$D54,'5.2 Technology Specific'!$C:$C,$E54)","v":13.158527316689588},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C54,'5.4 Capacity Factor'!$C:$C,$D54,'5.4 Capacity Factor'!$E:$E,$E54)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+J$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9192655495679649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+K$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6373957614932997E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+L$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3689483442793335E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+M$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1132841374088881E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+N$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8697944165798941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+O$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6378994443618034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+P$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4170470898683848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+Q$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2067115141603655E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+R$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0063919182479679E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+S$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8156113507123502E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+T$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6339155721069999E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+U$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4608719734352377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+V$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2960685461287985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+W$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1391129010750456E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+X$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9896313343571869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+Y$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8472679374830345E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+Z$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7116837499838423E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+AA$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5825559523655638E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+AB$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4595770974910132E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+AC$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3424543785628697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+AD$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.230908931964638E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C54)","v":18},7.2653457493615972E-2]
[{"$f":"'4.1. CAPEX'!A55","v":"ga"},{"$f":"'4.1. CAPEX'!B55","v":"gas"},{"$f":"'4.1. CAPEX'!C55","v":"gas"},{"$f":"'4.1. CAPEX'!D55","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E55","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F55","v":"high"},{"$f":"'4.1. CAPEX'!G55","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C55,'5.2 Technology Specific'!$B:$B,$D55,'5.2 Technology Specific'!$C:$C,$E55)","v":8.3225642219202935},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C55,'5.4 Capacity Factor'!$C:$C,$D55,'5.4 Capacity Factor'!$E:$E,$E55)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+J$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5467991570084356E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+K$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3779039590556528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+L$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2170513895768121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+M$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0638584662636306E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+N$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9179604440606006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+O$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7790099467243814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+P$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6466761397375064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+Q$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5206439426071485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+R$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4006132786734751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+S$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2862983606414047E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+T$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1774270101346709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+U$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0737400096520675E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+V$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9749904853829216E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+W$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8809433194123062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+X$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7913745899164825E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+Y$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7060710380156969E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+Z$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6248295600149497E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+AA$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5474567238237614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+AB$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4737683084035823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+AC$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.403588865146269E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+AD$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3367513001393038E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C55)","v":18},4.3533647820701911E-2]
[{"$f":"'4.1. CAPEX'!A56","v":"ga"},{"$f":"'4.1. CAPEX'!B56","v":"gas"},{"$f":"'4.1. CAPEX'!C56","v":"gas"},{"$f":"'4.1. CAPEX'!D56","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E56","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F56","v":"high"},{"$f":"'4.1. CAPEX'!G56","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C56,'5.2 Technology Specific'!$B:$B,$D56,'5.2 Technology Specific'!$C:$C,$E56)","v":3.9299937745975981},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C56,'5.4 Capacity Factor'!$C:$C,$D56,'5.4 Capacity Factor'!$E:$E,$E56)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+J$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5910905970030762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+K$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5153243780981678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+L$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4431660743792073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+M$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3744438803611498E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+N$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3089941717725237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+O$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2466611159738319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+P$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1872963009274592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+Q$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1307583818356752E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+R$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0769127446054051E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+S$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.025631185338481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+T$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.767916050842677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+U$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3027771912787386E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+V$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8597878012178471E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+W$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.4378931440169962E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+X$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0360887085876177E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+Y$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6534178177024902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+Z$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.288969350192848E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+AA$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.941875571612236E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+AB$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6113100682021293E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+AC$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2964857792401226E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+AD$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.9966531230858317E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C56)","v":18},1.9529151393840118E-2]
[{"$f":"'4.1. CAPEX'!A57","v":"ga"},{"$f":"'4.1. CAPEX'!B57","v":"gas"},{"$f":"'4.1. CAPEX'!C57","v":"gas"},{"$f":"'4.1. CAPEX'!D57","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E57","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F57","v":"high"},{"$f":"'4.1. CAPEX'!G57","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C57,'5.2 Technology Specific'!$B:$B,$D57,'5.2 Technology Specific'!$C:$C,$E57)","v":12.569259800377923},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C57,'5.4 Capacity Factor'!$C:$C,$D57,'5.4 Capacity Factor'!$E:$E,$E57)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+J$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.6541879443895281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+K$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.3849408994185981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+L$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.128515142303427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+M$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.8843001355270725E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+N$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.6517144147876889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+O$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.4302042045597035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+P$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.2192420995806699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+Q$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.0183258091244468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+R$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.8269769610709023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+S$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.644739962924669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+T$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.471180917071113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+U$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.3058865876867743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+V$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.1484634168445474E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+W$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9985365874709968E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+X$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.8557491309247596E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+Y$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.7197610770711986E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+Z$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5902486448297134E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+AA$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4669034712663934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+AB$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.349431877396565E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+AC$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2375541689491096E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+AD$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1310039704277237E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C57)","v":18},6.9399877406852203E-2]
[{"$f":"'4.1. CAPEX'!A58","v":"ga"},{"$f":"'4.1. CAPEX'!B58","v":"gas"},{"$f":"'4.1. CAPEX'!C58","v":"gas"},{"$f":"'4.1. CAPEX'!D58","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E58","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F58","v":"high"},{"$f":"'4.1. CAPEX'!G58","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C58,'5.2 Technology Specific'!$B:$B,$D58,'5.2 Technology Specific'!$C:$C,$E58)","v":7.9498616671157718},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C58,'5.4 Capacity Factor'!$C:$C,$D58,'5.4 Capacity Factor'!$E:$E,$E58)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+J$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3879657648053577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+K$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2266340617193882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+L$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0729848206851314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+M$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9266522101763157E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+N$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.787287819215539E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+O$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6545598278243225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+P$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5281522169755457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+Q$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4077640161671858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+R$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2931085868258916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+S$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1839129398341824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+T$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0799170855563642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+U$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9808734148155848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+V$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8865461093481761E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+W$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7967105803315961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+X$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7111529336491394E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+Y$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6296694606182276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+Z$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5520661529697408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+AA$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4781582409235624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+AB$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4077697532605357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+AC$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3407330983433673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+AD$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2768886650889211E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C58)","v":18},4.1584116242441238E-2]
[{"$f":"'4.1. CAPEX'!A59","v":"ga"},{"$f":"'4.1. CAPEX'!B59","v":"gas"},{"$f":"'4.1. CAPEX'!C59","v":"gas"},{"$f":"'4.1. CAPEX'!D59","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E59","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F59","v":"high"},{"$f":"'4.1. CAPEX'!G59","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C59,'5.2 Technology Specific'!$B:$B,$D59,'5.2 Technology Specific'!$C:$C,$E59)","v":3.7540000927104025},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C59,'5.4 Capacity Factor'!$C:$C,$D59,'5.4 Capacity Factor'!$E:$E,$E59)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+J$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5198380942147379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+K$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4474648516330836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+L$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.3785379539362702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+M$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3128932894631144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+N$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2503745613934424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+O$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.1908329156128021E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+P$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.134126586297907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+Q$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0801205583789587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+R$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0286862460751991E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+S$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.797011867382847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+T$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.330487492745568E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+U$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.886178564519588E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+V$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.4630272043043715E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+W$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.0600259088613039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+X$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.6762151512964826E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+Y$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.3106810964728374E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+Z$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.9625534252122276E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+AA$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.6310032621068825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+AB$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.3152412020065548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+AC$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.0145154304824323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+AD$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.7281099337927932E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C59)","v":18},1.8654593454295723E-2]
[{"$f":"'4.1. CAPEX'!A60","v":"ga"},{"$f":"'4.1. CAPEX'!B60","v":"gas"},{"$f":"'4.1. CAPEX'!C60","v":"gas"},{"$f":"'4.1. CAPEX'!D60","v":"Berlin"},{"$f":"'4.1. CAPEX'!E60","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F60","v":"high"},{"$f":"'4.1. CAPEX'!G60","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C60,'5.2 Technology Specific'!$B:$B,$D60,'5.2 Technology Specific'!$C:$C,$E60)","v":13.659640458469221},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C60,'5.4 Capacity Factor'!$C:$C,$D60,'5.4 Capacity Factor'!$E:$E,$E60)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+J$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.1446875656631659E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+K$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.8520833958696818E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+L$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5734127579711249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+M$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3080121504486899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+N$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.0552496670939915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+O$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.8145234924704674E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+P$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5852604690194932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+Q$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3669147323995164E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+R$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1589664118090643E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+S$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.960920392199108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+T$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7723051354277221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+U$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5926715575502113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+V$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.4215919595716304E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+W$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.258659009115838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+X$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1034847705865131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+Y$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.955699781510964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+Z$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8149521728675847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+AA$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6809068313024616E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+AB$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5532446012404395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+AC$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4316615249908948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+AD$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3158681190389475E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C60)","v":18},7.5420302252877242E-2]
[{"$f":"'4.1. CAPEX'!A61","v":"ga"},{"$f":"'4.1. CAPEX'!B61","v":"gas"},{"$f":"'4.1. CAPEX'!C61","v":"gas"},{"$f":"'4.1. CAPEX'!D61","v":"Berlin"},{"$f":"'4.1. CAPEX'!E61","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F61","v":"high"},{"$f":"'4.1. CAPEX'!G61","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C61,'5.2 Technology Specific'!$B:$B,$D61,'5.2 Technology Specific'!$C:$C,$E61)","v":8.6395105035622812},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C61,'5.4 Capacity Factor'!$C:$C,$D61,'5.4 Capacity Factor'!$E:$E,$E61)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+J$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6818710861122018E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+K$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5065438915354301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+L$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3395656109861237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+M$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1805386771296415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+N$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0290844544091826E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+O$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8848423375325547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+P$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7474688928881478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+Q$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6166370408458547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+R$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.492035276996052E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+S$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3733669304724305E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+T$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.260349457592791E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+U$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1527137691359911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+V$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0502035896533253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+W$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9525748472888809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+X$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8595950926560774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+Y$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7710429453867398E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+Z$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6867075670349905E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+AA$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6063881590809431E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+AB$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5298934848389934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+AC$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4570414141323747E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+AD$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3876584896498807E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C61)","v":18},4.5191529626737365E-2]
[{"$f":"'4.1. CAPEX'!A62","v":"ga"},{"$f":"'4.1. CAPEX'!B62","v":"gas"},{"$f":"'4.1. CAPEX'!C62","v":"gas"},{"$f":"'4.1. CAPEX'!D62","v":"Berlin"},{"$f":"'4.1. CAPEX'!E62","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F62","v":"high"},{"$f":"'4.1. CAPEX'!G62","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C62,'5.2 Technology Specific'!$B:$B,$D62,'5.2 Technology Specific'!$C:$C,$E62)","v":4.0796588153856472},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C62,'5.4 Capacity Factor'!$C:$C,$D62,'5.4 Capacity Factor'!$E:$E,$E62)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+J$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6516837309253633E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+K$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5730321246908222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+L$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4981258330388782E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+M$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4267865076560745E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+N$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3588442930057853E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+O$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2941374219102716E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+P$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2325118303907351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+Q$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1738207908483188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+R$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1179245627126848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+S$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0646900597263663E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+T$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0139905330727298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+U$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6570526959307602E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+V$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.1971930437435823E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+W$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7592314702319811E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+X$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.3421252097447458E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+Y$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9448811521378511E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+Z$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.5665534782265258E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+AA$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2062414078347852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+AB$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8630870550807476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+AC$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5362733857911889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+AD$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2250222721820848E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C62)","v":18},2.027287553376305E-2]
[{"$f":"'4.1. CAPEX'!A63","v":"ga"},{"$f":"'4.1. CAPEX'!B63","v":"gas"},{"$f":"'4.1. CAPEX'!C63","v":"gas"},{"$f":"'4.1. CAPEX'!D63","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E63","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F63","v":"high"},{"$f":"'4.1. CAPEX'!G63","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C63,'5.2 Technology Specific'!$B:$B,$D63,'5.2 Technology Specific'!$C:$C,$E63)","v":13.312717500896074},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C63,'5.4 Capacity Factor'!$C:$C,$D63,'5.4 Capacity Factor'!$E:$E,$E63)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+J$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9886268560036312E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+K$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7034541485748869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+L$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4318610938808446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+M$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1732010417912802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+N$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9268581350393149E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+O$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6922458428945851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+P$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4688055646615104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+Q$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2560052996776275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+R$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0533383806453608E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+S$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8603222672812954E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+T$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6764973974107574E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+U$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.50142609277215E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+V$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3346915169258575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+W$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1758966827865301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+X$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0246635074157439E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+Y$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8806319118245172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+Z$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7434589636423975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+AA$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6128180606118066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+AB$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4883981529636254E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+AC$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3699030028225005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+AD$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2570504788785718E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C63)","v":18},7.3504802763840096E-2]
[{"$f":"'4.1. CAPEX'!A64","v":"ga"},{"$f":"'4.1. CAPEX'!B64","v":"gas"},{"$f":"'4.1. CAPEX'!C64","v":"gas"},{"$f":"'4.1. CAPEX'!D64","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E64","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F64","v":"high"},{"$f":"'4.1. CAPEX'!G64","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C64,'5.2 Technology Specific'!$B:$B,$D64,'5.2 Technology Specific'!$C:$C,$E64)","v":8.420087119396868},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C64,'5.4 Capacity Factor'!$C:$C,$D64,'5.4 Capacity Factor'!$E:$E,$E64)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+J$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5883601616862851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+K$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4174858682726522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+L$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2547484459739548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+M$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0997604247370992E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+N$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9521527854639044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+O$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8115740813941946E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+P$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6776896013278044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+Q$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5501805726931468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+R$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4287434025649021E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+S$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3130889548237162E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+T$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2029418617368723E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+U$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0980398683208309E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+V$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9981332079246012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+W$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9029840075472388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+X$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.812365721473561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+Y$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7260625918795814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+Z$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.643869135123411E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+AA$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5655896524984865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+AB$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.491037764284273E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+AC$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4200359659850218E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+AD$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3524152057000209E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C64)","v":18},4.4043770345442226E-2]
[{"$f":"'4.1. CAPEX'!A65","v":"ga"},{"$f":"'4.1. CAPEX'!B65","v":"gas"},{"$f":"'4.1. CAPEX'!C65","v":"gas"},{"$f":"'4.1. CAPEX'!D65","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E65","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F65","v":"high"},{"$f":"'4.1. CAPEX'!G65","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C65,'5.2 Technology Specific'!$B:$B,$D65,'5.2 Technology Specific'!$C:$C,$E65)","v":3.9760450119018653},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C65,'5.4 Capacity Factor'!$C:$C,$D65,'5.4 Capacity Factor'!$E:$E,$E65)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+J$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.609734822632334E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+K$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5330807834593658E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+L$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4600769366279673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+M$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.390549463455207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+N$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3243328223382924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+O$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2612693546078975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+P$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2012089091503787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+Q$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1440084849051223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+R$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.089531890385831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+S$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.037649419415077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+T$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8823754230007322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+U$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.4117861171435547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+V$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9636058258510062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+W$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5367674531914325E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+X$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.1302547173251751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+Y$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.7430997307858791E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+Z$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3743806959865527E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+AA$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0232197104633817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+AB$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6887806766317923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+AC$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3702673110778982E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+AD$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0669212486456176E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C65)","v":18},1.9757991854352248E-2]
[{"$f":"'4.1. CAPEX'!A66","v":"ga"},{"$f":"'4.1. CAPEX'!B66","v":"gas"},{"$f":"'4.1. CAPEX'!C66","v":"gas"},{"$f":"'4.1. CAPEX'!D66","v":"Bremen"},{"$f":"'4.1. CAPEX'!E66","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F66","v":"high"},{"$f":"'4.1. CAPEX'!G66","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C66,'5.2 Technology Specific'!$B:$B,$D66,'5.2 Technology Specific'!$C:$C,$E66)","v":13.668975575159717},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C66,'5.4 Capacity Factor'!$C:$C,$D66,'5.4 Capacity Factor'!$E:$E,$E66)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+J$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.1488868984074284E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+K$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.8560827603880272E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+L$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5772216765600253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+M$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3116396919619287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+N$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.0587044685351705E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+O$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.8178137795573048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+P$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5883940757688625E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+Q$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3698991197798683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+R$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1618086855046369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+S$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.963627319528225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+T$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7748831614554529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+U$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5951268204337645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+V$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.4239303051750141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+W$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2608860049285842E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+X$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1056057189796046E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+Y$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9577197323615275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+Z$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8168759355824075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+AA$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6827389862689589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+AB$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.554989510732342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+AC$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4333233435546112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+AD$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3174508033853443E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C66)","v":18},7.5471845141176816E-2]
[{"$f":"'4.1. CAPEX'!A67","v":"ga"},{"$f":"'4.1. CAPEX'!B67","v":"gas"},{"$f":"'4.1. CAPEX'!C67","v":"gas"},{"$f":"'4.1. CAPEX'!D67","v":"Bremen"},{"$f":"'4.1. CAPEX'!E67","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F67","v":"high"},{"$f":"'4.1. CAPEX'!G67","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C67,'5.2 Technology Specific'!$B:$B,$D67,'5.2 Technology Specific'!$C:$C,$E67)","v":8.6454148199273178},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C67,'5.4 Capacity Factor'!$C:$C,$D67,'5.4 Capacity Factor'!$E:$E,$E67)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+J$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6843873087267494E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+K$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5089402940254753E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+L$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3418478990718814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+M$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1827122848303632E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+N$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0311545569812982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+O$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8868138637917124E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+P$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7493465369444886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+Q$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6184252732804648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+R$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4937383555052048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+S$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.374988910004957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+T$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2618942000047207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+U$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1541849523854482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+V$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0516047165575701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+W$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9539092538643521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+X$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.860865956061288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+Y$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7722532914869404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+Z$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.68786027760661E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+AA$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6074859786729618E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+AB$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5309390273075827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+AC$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4580371688643645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+AD$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.388606827489871E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C67)","v":18},4.5222413909802486E-2]
[{"$f":"'4.1. CAPEX'!A68","v":"ga"},{"$f":"'4.1. CAPEX'!B68","v":"gas"},{"$f":"'4.1. CAPEX'!C68","v":"gas"},{"$f":"'4.1. CAPEX'!D68","v":"Bremen"},{"$f":"'4.1. CAPEX'!E68","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F68","v":"high"},{"$f":"'4.1. CAPEX'!G68","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C68,'5.2 Technology Specific'!$B:$B,$D68,'5.2 Technology Specific'!$C:$C,$E68)","v":4.08244688958239},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C68,'5.4 Capacity Factor'!$C:$C,$D68,'5.4 Capacity Factor'!$E:$E,$E68)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+J$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6528125059038015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+K$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5741071484798108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+L$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4991496652188676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+M$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.427761585922731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+N$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3597729389740296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+O$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2950218466419327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+P$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2333541396589837E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+Q$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1746229901514128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+R$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1186885620489647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+S$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0654176781418711E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+T$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0146835029922583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+U$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6636524094500782E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+V$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.2034784851905522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+W$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7652176049433808E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+X$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.34782629042227E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+Y$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9503107527831112E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+Z$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.571724526460107E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+AA$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2111662156762913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+AB$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8677773482631347E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+AC$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5407403316791756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+AD$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2292765063611205E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C68)","v":18},2.028673019262724E-2]
[{"$f":"'4.1. CAPEX'!A69","v":"ga"},{"$f":"'4.1. CAPEX'!B69","v":"gas"},{"$f":"'4.1. CAPEX'!C69","v":"gas"},{"$f":"'4.1. CAPEX'!D69","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E69","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F69","v":"high"},{"$f":"'4.1. CAPEX'!G69","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C69,'5.2 Technology Specific'!$B:$B,$D69,'5.2 Technology Specific'!$C:$C,$E69)","v":13.273498695071217},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C69,'5.4 Capacity Factor'!$C:$C,$D69,'5.4 Capacity Factor'!$E:$E,$E69)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+J$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9709845681831823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+K$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6866519696982688E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+L$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4158590187602558E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+M$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1579609702478626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+N$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9123437811884408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+O$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6784226487508957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+P$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.455640617857996E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+Q$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2434672551028528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+R$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0413973858122411E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+S$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8489498912497536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+T$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6656665630950031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+U$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4911110124714313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+V$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3248676309251732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+W$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1665406008811168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+X$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0157529532201118E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+Y$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8721456697334388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+Z$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7353768283175611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+AA$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6051207888738675E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+AB$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.481067417975112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+AC$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3629213504524874E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+AD$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2504012861452264E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C69)","v":18},7.328826015436947E-2]
[{"$f":"'4.1. CAPEX'!A70","v":"ga"},{"$f":"'4.1. CAPEX'!B70","v":"gas"},{"$f":"'4.1. CAPEX'!C70","v":"gas"},{"$f":"'4.1. CAPEX'!D70","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E70","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F70","v":"high"},{"$f":"'4.1. CAPEX'!G70","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C70,'5.2 Technology Specific'!$B:$B,$D70,'5.2 Technology Specific'!$C:$C,$E70)","v":8.3952818336434678},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C70,'5.4 Capacity Factor'!$C:$C,$D70,'5.4 Capacity Factor'!$E:$E,$E70)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+J$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5777889766219766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+K$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4074180729733107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+L$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2451600694983914E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+M$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0906286376175154E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+N$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.943455845350015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+O$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8032912812857281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+P$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6698012202721224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+Q$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5426678288305925E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+R$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4215884084100884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+S$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3062746746762746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+T$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1964520711202614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+U$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0918591153526295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+V$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9922467765263142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+W$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8973778824060133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+X$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8070265546723939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+Y$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7209776711165652E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+Z$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6390263534443478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+AA$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5609774794708073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+AB$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4866452185436261E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+AC$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4158525890891676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+AD$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3484310372277788E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C70)","v":18},4.3914018919645345E-2]
[{"$f":"'4.1. CAPEX'!A71","v":"ga"},{"$f":"'4.1. CAPEX'!B71","v":"gas"},{"$f":"'4.1. CAPEX'!C71","v":"gas"},{"$f":"'4.1. CAPEX'!D71","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E71","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F71","v":"high"},{"$f":"'4.1. CAPEX'!G71","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C71,'5.2 Technology Specific'!$B:$B,$D71,'5.2 Technology Specific'!$C:$C,$E71)","v":3.9643317206627051},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C71,'5.4 Capacity Factor'!$C:$C,$D71,'5.4 Capacity Factor'!$E:$E,$E71)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+J$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6049925994585852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+K$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5285643804367477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+L$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4557756004159501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+M$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3864529527770953E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+N$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3204313835972338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+O$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.257553698664032E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+P$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1976701892038402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+Q$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1406382754322285E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+R$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.086322167078313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+S$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0345925400745838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+T$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8532622864246078E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+U$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3840593204043876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+V$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9371993527660851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+W$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5116184312057934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+X$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.1063032678150432E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+Y$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.7202888264905152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+Z$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3526560252290627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+AA$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0025295478372013E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+AB$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6690757598449535E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+AC$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3515007236618608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+AD$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.049048308249392E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C71)","v":18},{"$f":"SUMIFS($J71:$AE71,$J$5:$AE$5,\"<\"&$AE71)","v":1.9699785492955878E-2}]
[{"$f":"'4.1. CAPEX'!A72","v":"ga"},{"$f":"'4.1. CAPEX'!B72","v":"gas"},{"$f":"'4.1. CAPEX'!C72","v":"gas"},{"$f":"'4.1. CAPEX'!D72","v":"Hesse"},{"$f":"'4.1. CAPEX'!E72","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F72","v":"high"},{"$f":"'4.1. CAPEX'!G72","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C72,'5.2 Technology Specific'!$B:$B,$D72,'5.2 Technology Specific'!$C:$C,$E72)","v":13.180587848770607},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C72,'5.4 Capacity Factor'!$C:$C,$D72,'5.4 Capacity Factor'!$E:$E,$E72)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+J$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9291893156862814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+K$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6468469673202678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+L$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3779494926859692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+M$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1218566597009225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+N$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8779587235246889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+O$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.645674974785418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+P$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4244523569384932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+Q$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.213764149465231E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+R$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0131087137764108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+S$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8220082988346771E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+T$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6400079036520731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+U$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4666741939543555E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+V$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3015944704327198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+W$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1443756861263992E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+X$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9946435105965715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+Y$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8520414386634003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+Z$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.716229941584191E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+AA$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5868856586516104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+AB$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4637006272872478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+AC$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3463815497973789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+AD$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2346490950451228E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C72)","v":18},7.2775262456379677E-2]
[{"$f":"'4.1. CAPEX'!A73","v":"ga"},{"$f":"'4.1. CAPEX'!B73","v":"gas"},{"$f":"'4.1. CAPEX'!C73","v":"gas"},{"$f":"'4.1. CAPEX'!D73","v":"Hesse"},{"$f":"'4.1. CAPEX'!E73","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F73","v":"high"},{"$f":"'4.1. CAPEX'!G73","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C73,'5.2 Technology Specific'!$B:$B,$D73,'5.2 Technology Specific'!$C:$C,$E73)","v":8.3365171659386679},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C73,'5.4 Capacity Factor'!$C:$C,$D73,'5.4 Capacity Factor'!$E:$E,$E73)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+J$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5527454361554095E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+K$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3835670820527709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+L$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2224448400502577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+M$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0689950857621501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+N$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9228524626306197E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+O$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.783669012029161E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+P$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6511133447896778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+Q$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.524869852180645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+R$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4046379544577575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+S$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.290131385197864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+T$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1810775097122516E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+U$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0772166759164298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+V$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9783015961108859E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+W$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8840967582008433E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+X$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7943778649531846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+Y$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7089312999554133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+Z$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6275536190051556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+AA$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5500510657191957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+AB$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4762391102087578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+AC$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4059420097226264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+AD$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3389923902120252E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C73)","v":18},4.3606632844879673E-2]
[{"$f":"'4.1. CAPEX'!A74","v":"ga"},{"$f":"'4.1. CAPEX'!B74","v":"gas"},{"$f":"'4.1. CAPEX'!C74","v":"gas"},{"$f":"'4.1. CAPEX'!D74","v":"Hesse"},{"$f":"'4.1. CAPEX'!E74","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F74","v":"high"},{"$f":"'4.1. CAPEX'!G74","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C74,'5.2 Technology Specific'!$B:$B,$D74,'5.2 Technology Specific'!$C:$C,$E74)","v":3.9365824871226511},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C74,'5.4 Capacity Factor'!$C:$C,$D74,'5.4 Capacity Factor'!$E:$E,$E74)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+J$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5937580919524904E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+K$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5178648494785622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+L$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4455855709319639E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+M$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3767481627923466E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+N$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3111887264689016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+O$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2487511680656204E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+P$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1892868267291625E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+Q$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1326541206944402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+R$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0787182101851813E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+S$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0273506763668393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+T$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7842921558746591E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+U$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3183734817853898E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+V$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8746414112241825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+W$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.452039439261124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+X$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0495613707248824E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+Y$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6662489244998851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+Z$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3011894519046537E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+AA$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.9535137637187169E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+AB$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6223940606844917E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+AC$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3070419625566596E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+AD$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0067066310063428E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C74)","v":18},1.9561892403564859E-2]
[{"$f":"'4.1. CAPEX'!A75","v":"ga"},{"$f":"'4.1. CAPEX'!B75","v":"gas"},{"$f":"'4.1. CAPEX'!C75","v":"gas"},{"$f":"'4.1. CAPEX'!D75","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E75","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F75","v":"high"},{"$f":"'4.1. CAPEX'!G75","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C75,'5.2 Technology Specific'!$B:$B,$D75,'5.2 Technology Specific'!$C:$C,$E75)","v":13.069742306782977},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C75,'5.4 Capacity Factor'!$C:$C,$D75,'5.4 Capacity Factor'!$E:$E,$E75)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+J$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.8793262738564885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+K$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.599358356053798E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+L$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3327222438607604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+M$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.0787830893912001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+N$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8369362756106671E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+O$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6066059767720631E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+P$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.3872437874019656E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+Q$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1783274165733001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+R$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.9793594443555246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+S$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.7898661374814514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+T$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6093963214109061E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+U$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4375203061056247E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+V$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2738288629577381E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+W$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1179322504359406E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+X$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.969459286129468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+Y$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8280564629804446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+Z$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.693387107600424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+AA$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5651305786670701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+AB$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4429815034924477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+AC$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3266490509451883E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+AD$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2158562389954176E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C75)","v":18},7.2163240177644833E-2]
[{"$f":"'4.1. CAPEX'!A76","v":"ga"},{"$f":"'4.1. CAPEX'!B76","v":"gas"},{"$f":"'4.1. CAPEX'!C76","v":"gas"},{"$f":"'4.1. CAPEX'!D76","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E76","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F76","v":"high"},{"$f":"'4.1. CAPEX'!G76","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C76,'5.2 Technology Specific'!$B:$B,$D76,'5.2 Technology Specific'!$C:$C,$E76)","v":8.2664090816748974},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C76,'5.4 Capacity Factor'!$C:$C,$D76,'5.4 Capacity Factor'!$E:$E,$E76)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+J$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.522867710068143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+K$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3551121048268026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+L$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.195344861739812E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+M$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0431855826093448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+N$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8982719834374712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+O$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7602590318452106E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+P$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6288181255668674E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+Q$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5036363100636831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+R$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3844155333939839E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+S$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.270871936565699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+T$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1627351776816179E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+U$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0597477882682074E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+V$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9616645602554359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+W$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.868251962148034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+X$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7792875829981279E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+Y$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6945596028553594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+Z$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6138662884336759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+AA$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5370155127939769E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+AB$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4638242978990256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+AC$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3941183789514529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+AD$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3277317894775742E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C76)","v":18},4.3239911655551459E-2]
[{"$f":"'4.1. CAPEX'!A77","v":"ga"},{"$f":"'4.1. CAPEX'!B77","v":"gas"},{"$f":"'4.1. CAPEX'!C77","v":"gas"},{"$f":"'4.1. CAPEX'!D77","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E77","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F77","v":"high"},{"$f":"'4.1. CAPEX'!G77","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C77,'5.2 Technology Specific'!$B:$B,$D77,'5.2 Technology Specific'!$C:$C,$E77)","v":3.9034767846782166},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C77,'5.4 Capacity Factor'!$C:$C,$D77,'5.4 Capacity Factor'!$E:$E,$E77)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+J$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5803549735539338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+K$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5050999748132702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+L$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4334285474412098E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+M$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3651700451821043E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+N$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3001619477924805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+O$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2382494740880766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+P$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1792852134172159E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+Q$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1231287746830626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+R$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0696464520791073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+S$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0187109067420069E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+T$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7020086356381611E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+U$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.2400082244172965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+V$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.800007832778378E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+W$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.3809598407413117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+X$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.9818665149917274E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+Y$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6017776333254519E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+Z$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.2397882222147169E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+AA$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.8950364021092535E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+AB$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.5667013353421454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+AC$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2540012717544251E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+AD$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.9561916873851668E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C77)","v":18},1.9397381640414098E-2]
[{"$f":"'4.1. CAPEX'!A78","v":"ga"},{"$f":"'4.1. CAPEX'!B78","v":"gas"},{"$f":"'4.1. CAPEX'!C78","v":"gas"},{"$f":"'4.1. CAPEX'!D78","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E78","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F78","v":"high"},{"$f":"'4.1. CAPEX'!G78","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C78,'5.2 Technology Specific'!$B:$B,$D78,'5.2 Technology Specific'!$C:$C,$E78)","v":13.505813275392029},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C78,'5.4 Capacity Factor'!$C:$C,$D78,'5.4 Capacity Factor'!$E:$E,$E78)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+J$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.0754895525830079E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+K$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7861805262695307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+L$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.510648120256696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+M$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.2482363050063768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+N$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9983202904822647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+O$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.7603050385545374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+P$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5336238462424169E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+Q$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3177369964213482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+R$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1121304727822373E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+S$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.9163147359830832E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+T$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7298235580791265E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+U$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5522129124563105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+V$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3830599166250583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+W$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2219618253571977E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+X$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0685350717687605E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+Y$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9224143540654852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+Z$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7832517657766531E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+AA$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6507159674063357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+AB$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5244913975298435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+AC$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4042775214569937E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+AD$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2897881156733278E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C78)","v":18},7.4570961256116425E-2]
[{"$f":"'4.1. CAPEX'!A79","v":"ga"},{"$f":"'4.1. CAPEX'!B79","v":"gas"},{"$f":"'4.1. CAPEX'!C79","v":"gas"},{"$f":"'4.1. CAPEX'!D79","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E79","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F79","v":"high"},{"$f":"'4.1. CAPEX'!G79","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C79,'5.2 Technology Specific'!$B:$B,$D79,'5.2 Technology Specific'!$C:$C,$E79)","v":8.5422171986638489},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C79,'5.4 Capacity Factor'!$C:$C,$D79,'5.4 Capacity Factor'!$E:$E,$E79)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+J$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6404079261299163E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+K$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4670551677427773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+L$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3019573026121687E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+M$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1447212405830175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+N$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9949726100790648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+O$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.852354866741966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+P$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7165284445161584E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+Q$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5871699471582458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+R$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4639713782459486E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+S$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3466394078532843E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+T$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.234894674145985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+U$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1284711182342712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+V$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0271153506993063E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+W$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9305860482850532E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+X$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8386533793190989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+Y$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7510984564943792E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+Z$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6677128157089327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+AA$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5882979197227929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+AB$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5126646854502789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+AC$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4406330337621706E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+AD$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3720314607258766E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C79)","v":18},4.4682608054272363E-2]
[{"$f":"'4.1. CAPEX'!A80","v":"ga"},{"$f":"'4.1. CAPEX'!B80","v":"gas"},{"$f":"'4.1. CAPEX'!C80","v":"gas"},{"$f":"'4.1. CAPEX'!D80","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E80","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F80","v":"high"},{"$f":"'4.1. CAPEX'!G80","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C80,'5.2 Technology Specific'!$B:$B,$D80,'5.2 Technology Specific'!$C:$C,$E80)","v":4.0337159938747247},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C80,'5.4 Capacity Factor'!$C:$C,$D80,'5.4 Capacity Factor'!$E:$E,$E80)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+J$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6330833983298481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+K$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.555317522218903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+L$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4812547830656219E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+M$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4107188410148778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+N$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3435417533475028E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+O$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2795635746166692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+P$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2186319758253994E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+Q$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1606018817384755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+R$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1053351254652149E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+S$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0527001194906808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+T$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0025715423720768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+U$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.5483004035435879E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+V$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.0936194319462757E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+W$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.6605899351869283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+X$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.2481808906542187E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+Y$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.8554103720516349E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+Z$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.4813432114777484E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+AA$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.1250887728359499E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+AB$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.7857988312723335E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+AC$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.462665553592698E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+AD$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.1549195748501892E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C80)","v":18},2.0044573819254907E-2]
[{"$f":"'4.1. CAPEX'!A81","v":"ga"},{"$f":"'4.1. CAPEX'!B81","v":"gas"},{"$f":"'4.1. CAPEX'!C81","v":"gas"},{"$f":"'4.1. CAPEX'!D81","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E81","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F81","v":"high"},{"$f":"'4.1. CAPEX'!G81","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C81,'5.2 Technology Specific'!$B:$B,$D81,'5.2 Technology Specific'!$C:$C,$E81)","v":13.831143581138916},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C81,'5.4 Capacity Factor'!$C:$C,$D81,'5.4 Capacity Factor'!$E:$E,$E81)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+J$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.2218369685735101E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+K$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.9255590176890572E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+L$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.643389540656245E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+M$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3746567053868993E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+N$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.1187206717970479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+O$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.8749720683781399E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+P$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.6428305413125153E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+Q$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.4217433726785847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+R$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.211184164455796E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+S$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.0106515851959955E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+T$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.8196681763771386E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+U$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.6377792155972747E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+V$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.464551633902167E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+W$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2995729846687295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+X$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.142450461589267E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+Y$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9928099634183485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+Z$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8502952032555704E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+AA$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.7145668602434002E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+AB$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5853017716603809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+AC$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4621921634860773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+AD$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3449449176057881E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C81)","v":18},7.6367239135175707E-2]
[{"$f":"'4.1. CAPEX'!A82","v":"ga"},{"$f":"'4.1. CAPEX'!B82","v":"gas"},{"$f":"'4.1. CAPEX'!C82","v":"gas"},{"$f":"'4.1. CAPEX'!D82","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E82","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F82","v":"high"},{"$f":"'4.1. CAPEX'!G82","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C82,'5.2 Technology Specific'!$B:$B,$D82,'5.2 Technology Specific'!$C:$C,$E82)","v":8.7479835658074805},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C82,'5.4 Capacity Factor'!$C:$C,$D82,'5.4 Capacity Factor'!$E:$E,$E82)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+J$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.7280986856200642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+K$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5505701767810133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+L$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.381495406458108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+M$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.2204718156743882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+N$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0671160149279893E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+O$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9210628713599892E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+P$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7819646393904664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+Q$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6494901327528248E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+R$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.5233239359550713E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+S$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.4031656532905441E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+T$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2887291936100418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+U$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1797420891524208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+V$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0759448468118296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+W$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9770903302969802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+X$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8829431717114103E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+Y$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7932792111537235E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+Z$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.7078849630035463E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+AA$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6265571076224249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+AB$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5491020072594523E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+AC$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4753352450090022E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+AD$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.4050811857228593E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C82)","v":18},4.5758930245572829E-2]
[{"$f":"'4.1. CAPEX'!A83","v":"ga"},{"$f":"'4.1. CAPEX'!B83","v":"gas"},{"$f":"'4.1. CAPEX'!C83","v":"gas"},{"$f":"'4.1. CAPEX'!D83","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E83","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F83","v":"high"},{"$f":"'4.1. CAPEX'!G83","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C83,'5.2 Technology Specific'!$B:$B,$D83,'5.2 Technology Specific'!$C:$C,$E83)","v":4.1308808243684521},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C83,'5.4 Capacity Factor'!$C:$C,$D83,'5.4 Capacity Factor'!$E:$E,$E83)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+J$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6724213863839887E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+K$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5927822727466558E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+L$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.516935497853958E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+M$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4447004741466266E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+N$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3759052134729778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+O$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3103859175933119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+P$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2479865881841069E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+Q$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1885586554134348E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+R$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1319606242032715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+S$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0780577373364489E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+T$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0267216546061418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+U$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.7783014724394453E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+V$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.3126680689899492E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+W$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.8692076847523313E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+X$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.446864461668889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+Y$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.0446328206370339E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+Z$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.6615550672733666E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+AA$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2967191116889195E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+AB$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.9492562968465901E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+AC$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.6183393303300862E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+AD$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.3031803146000826E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C83)","v":18},2.052741089068592E-2]
[{"$f":"'4.1. CAPEX'!A84","v":"ga"},{"$f":"'4.1. CAPEX'!B84","v":"gas"},{"$f":"'4.1. CAPEX'!C84","v":"gas"},{"$f":"'4.1. CAPEX'!D84","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E84","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F84","v":"high"},{"$f":"'4.1. CAPEX'!G84","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C84,'5.2 Technology Specific'!$B:$B,$D84,'5.2 Technology Specific'!$C:$C,$E84)","v":13.42399928075549},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C84,'5.4 Capacity Factor'!$C:$C,$D84,'5.4 Capacity Factor'!$E:$E,$E84)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+J$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.0386861361923019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+K$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7511296535164777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+L$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4772663366823597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+M$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.2164441301736754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+N$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9680420287368347E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+O$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.731468598796985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+P$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.506160570282843E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+Q$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2915814955074693E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+R$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0872204719118758E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+S$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8925909256303575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+T$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7072294529812929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+U$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5306947171250408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+V$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3625663972619438E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+W$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2024441878685172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+X$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0499468455890649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+Y$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9047112815133941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+Z$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7663916966794233E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+AA$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6346587587423075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+AB$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5091988178498168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+AC$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3897131598569683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+AD$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2759172951018749E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C84)","v":18},7.4119233685192173E-2]
[{"$f":"'4.1. CAPEX'!A85","v":"ga"},{"$f":"'4.1. CAPEX'!B85","v":"gas"},{"$f":"'4.1. CAPEX'!C85","v":"gas"},{"$f":"'4.1. CAPEX'!D85","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E85","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F85","v":"high"},{"$f":"'4.1. CAPEX'!G85","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C85,'5.2 Technology Specific'!$B:$B,$D85,'5.2 Technology Specific'!$C:$C,$E85)","v":8.490471117341297},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C85,'5.4 Capacity Factor'!$C:$C,$D85,'5.4 Capacity Factor'!$E:$E,$E85)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+J$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6183554729773268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+K$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4460528314069778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+L$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2819550775304552E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+M$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.125671502409957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+N$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9768300022951972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+O$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8350761926620926E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+P$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7000725644400884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+Q$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5714976804191315E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+R$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4490454099229827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+S$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3324241999266499E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+T$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2213563808825237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+U$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1155775056024033E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+V$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0148357196213369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+W$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9188911615441299E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+X$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8275153919467908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+Y$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7404908494731337E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+Z$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6576103328315561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+AA$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5786765074586246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+AB$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5035014356748805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+AC$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4319061292141718E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+AD$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3637201230611161E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C85)","v":18},4.4411934783351356E-2]
[{"$f":"'4.1. CAPEX'!A86","v":"ga"},{"$f":"'4.1. CAPEX'!B86","v":"gas"},{"$f":"'4.1. CAPEX'!C86","v":"gas"},{"$f":"'4.1. CAPEX'!D86","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E86","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F86","v":"high"},{"$f":"'4.1. CAPEX'!G86","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C86,'5.2 Technology Specific'!$B:$B,$D86,'5.2 Technology Specific'!$C:$C,$E86)","v":4.0092810034036619},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C86,'5.4 Capacity Factor'!$C:$C,$D86,'5.4 Capacity Factor'!$E:$E,$E86)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+J$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6231906896371101E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+K$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5458958948924857E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+L$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4722818046595102E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+M$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4021731472947715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+N$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3354029974235921E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+O$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2718123784986591E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+P$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2112498842844373E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+Q$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1535713183661305E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+R$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0986393508248863E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+S$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0463231912617964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+T$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.9649827739218709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+U$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.4904597846874952E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+V$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.0385331282738068E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+W$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.6081267888321958E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+X$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.198215989363997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+Y$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.8078247517752335E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+Z$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.4360235731192701E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+AA$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0819272124945422E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+AB$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.7446925833281361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+AC$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.4235167460267959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+AD$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.117634996215996E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C86)","v":18},1.9923150057390222E-2]
[{"$f":"'4.1. CAPEX'!A87","v":"ga"},{"$f":"'4.1. CAPEX'!B87","v":"gas"},{"$f":"'4.1. CAPEX'!C87","v":"gas"},{"$f":"'4.1. CAPEX'!D87","v":"Saarland"},{"$f":"'4.1. CAPEX'!E87","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F87","v":"high"},{"$f":"'4.1. CAPEX'!G87","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C87,'5.2 Technology Specific'!$B:$B,$D87,'5.2 Technology Specific'!$C:$C,$E87)","v":13.666100523806985},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C87,'5.4 Capacity Factor'!$C:$C,$D87,'5.4 Capacity Factor'!$E:$E,$E87)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+J$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.1475935779608561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+K$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.8548510266293865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+L$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5760485967898919E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+M$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3105224731332303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+N$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.057640450603077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+O$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.816800429145787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+P$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5874289801388453E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+Q$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.368979981084614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+R$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1609333153186804E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+S$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.9627936336368384E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+T$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7740891748922266E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+U$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5943706427545015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+V$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.4232101359566685E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+W$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.260200129482541E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+X$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1049525042690872E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+Y$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9570976231134156E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+Z$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8162834505842055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+AA$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6821747148421003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+AB$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5544521093734287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+AC$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4328115327365988E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+AD$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3169633645110464E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C87)","v":18},7.5455970840335951E-2]
[{"$f":"'4.1. CAPEX'!A88","v":"ga"},{"$f":"'4.1. CAPEX'!B88","v":"gas"},{"$f":"'4.1. CAPEX'!C88","v":"gas"},{"$f":"'4.1. CAPEX'!D88","v":"Saarland"},{"$f":"'4.1. CAPEX'!E88","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F88","v":"high"},{"$f":"'4.1. CAPEX'!G88","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C88,'5.2 Technology Specific'!$B:$B,$D88,'5.2 Technology Specific'!$C:$C,$E88)","v":8.6435963945862078},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C88,'5.4 Capacity Factor'!$C:$C,$D88,'5.4 Capacity Factor'!$E:$E,$E88)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+J$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.683612356525126E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+K$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5082022443096435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+L$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3411449945806131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+M$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.182042851981536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+N$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0305170018871774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+O$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8862066684639783E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+P$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7487682556799798E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+Q$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6178745292190276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+R$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4932138373514553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+S$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3744893689061478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+T$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2614184465772837E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+U$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1537318538831268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+V$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0511731941744069E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+W$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9534982801661014E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+X$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8604745525391448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+Y$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7718805262277564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+Z$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6875052630740538E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+AA$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6071478695943368E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+AB$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5306170186612732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+AC$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4577304939631173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+AD$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3883147561553498E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C88)","v":18},4.5212902095140915E-2]
[{"$f":"'4.1. CAPEX'!A89","v":"ga"},{"$f":"'4.1. CAPEX'!B89","v":"gas"},{"$f":"'4.1. CAPEX'!C89","v":"gas"},{"$f":"'4.1. CAPEX'!D89","v":"Saarland"},{"$f":"'4.1. CAPEX'!E89","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F89","v":"high"},{"$f":"'4.1. CAPEX'!G89","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C89,'5.2 Technology Specific'!$B:$B,$D89,'5.2 Technology Specific'!$C:$C,$E89)","v":4.0815882118864781},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C89,'5.4 Capacity Factor'!$C:$C,$D89,'5.4 Capacity Factor'!$E:$E,$E89)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+J$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6524648631119345E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+K$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5737760601066042E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+L$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4988343429586707E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+M$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4274612790082578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+N$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.359486932388817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+O$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2947494594179208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+P$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2330947232551629E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+Q$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1743759269096786E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+R$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1184532637235037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+S$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0651935844985748E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+T$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0144700804748331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+U$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6616198140460298E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+V$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.2015426800438394E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+W$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7633739809941306E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+X$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.3460704580896503E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+Y$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9486385315139505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+Z$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.5701319347751912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+AA$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2096494616906578E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+AB$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8663328206577696E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+AC$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5393645911026373E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+AD$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2279662772406078E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C89)","v":18},2.0282463201969306E-2]
[{"$f":"'4.1. CAPEX'!A90","v":"ga"},{"$f":"'4.1. CAPEX'!B90","v":"gas"},{"$f":"'4.1. CAPEX'!C90","v":"gas"},{"$f":"'4.1. CAPEX'!D90","v":"Saxony"},{"$f":"'4.1. CAPEX'!E90","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F90","v":"high"},{"$f":"'4.1. CAPEX'!G90","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C90,'5.2 Technology Specific'!$B:$B,$D90,'5.2 Technology Specific'!$C:$C,$E90)","v":12.927726521442066},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C90,'5.4 Capacity Factor'!$C:$C,$D90,'5.4 Capacity Factor'!$E:$E,$E90)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+J$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.8154415301133891E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+K$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.5385157429651321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+L$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.2747768980620311E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+M$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.023597045773362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+N$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.7843781388317739E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+O$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.5565506084112133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+P$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.3395720080106797E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+Q$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1329257219149323E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+R$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.9361197351570785E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+S$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.7486854620543603E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+T$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.5701766305279623E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+U$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4001682195504402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+V$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2382554471908956E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+W$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.0840528068484716E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+X$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9371931493794973E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+Y$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.797326808932854E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+Z$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.6641207704122421E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+AA$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5372578765830872E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+AB$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4164360729362734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+AC$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3013676885107366E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+AD$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1917787509626065E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C90)","v":18},7.1379114600719412E-2]
[{"$f":"'4.1. CAPEX'!A91","v":"ga"},{"$f":"'4.1. CAPEX'!B91","v":"gas"},{"$f":"'4.1. CAPEX'!C91","v":"gas"},{"$f":"'4.1. CAPEX'!D91","v":"Saxony"},{"$f":"'4.1. CAPEX'!E91","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F91","v":"high"},{"$f":"'4.1. CAPEX'!G91","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C91,'5.2 Technology Specific'!$B:$B,$D91,'5.2 Technology Specific'!$C:$C,$E91)","v":8.1765863024549859},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C91,'5.4 Capacity Factor'!$C:$C,$D91,'5.4 Capacity Factor'!$E:$E,$E91)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+J$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4845882388472131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+K$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3186554655687743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+L$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.1606242529226424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+M$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0101183361168019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+N$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8667793677302879E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+O$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7302660645050357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+P$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.600253394766701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+Q$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4764318045397147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+R$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3585064805140142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+S$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2461966481085848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+T$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1392349029605573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+U$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0373665742481496E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+V$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9403491183315712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+W$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8479515412681627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+X$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7599538488268221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+Y$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.676146522692211E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+Z$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5963300216116296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+AA$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5203143062967898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+AB$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4479183869493238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+AC$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3789698923326894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+AD$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.313304659364466E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C91)","v":18},4.2770066889855657E-2]
[{"$f":"'4.1. CAPEX'!A92","v":"ga"},{"$f":"'4.1. CAPEX'!B92","v":"gas"},{"$f":"'4.1. CAPEX'!C92","v":"gas"},{"$f":"'4.1. CAPEX'!D92","v":"Saxony"},{"$f":"'4.1. CAPEX'!E92","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F92","v":"high"},{"$f":"'4.1. CAPEX'!G92","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C92,'5.2 Technology Specific'!$B:$B,$D92,'5.2 Technology Specific'!$C:$C,$E92)","v":3.861061616259144},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C92,'5.4 Capacity Factor'!$C:$C,$D92,'5.4 Capacity Factor'!$E:$E,$E92)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+J$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5631828405907465E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+K$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4887455624673777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+L$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4178529166355978E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+M$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3503361110815215E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+N$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.286034391506211E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+O$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2247946585773439E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+P$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1664711034069942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+Q$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1109248603876133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+R$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0580236765596318E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+S$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0076415967234589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+T$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.5965866354615135E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+U$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.1396063194871548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+V$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.7043869709401485E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+W$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.2898923532763306E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+X$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.8951355745488882E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+Y$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.5191767376656051E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+Z$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.1611207025386726E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+AA$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.8201149547987344E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+AB$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.4953475759987954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+AC$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.1860453104750429E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+AD$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.8914717242619457E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C92)","v":18},1.9186609742808201E-2]
[{"$f":"'4.1. CAPEX'!A93","v":"ga"},{"$f":"'4.1. CAPEX'!B93","v":"gas"},{"$f":"'4.1. CAPEX'!C93","v":"gas"},{"$f":"'4.1. CAPEX'!D93","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E93","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F93","v":"high"},{"$f":"'4.1. CAPEX'!G93","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C93,'5.2 Technology Specific'!$B:$B,$D93,'5.2 Technology Specific'!$C:$C,$E93)","v":13.493960299968533},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C93,'5.4 Capacity Factor'!$C:$C,$D93,'5.4 Capacity Factor'!$E:$E,$E93)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+J$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.0701575798328975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+K$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7811024569837119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+L$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5058118637940114E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+M$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.243630346470486E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+N$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9939336633052257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+O$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.7561272983859286E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+P$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5296450460818377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+Q$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3139476629350821E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+R$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1085215837476981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+S$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.9128776988073309E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+T$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7265501893403155E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+U$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5490954184193477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+V$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3800908746850935E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+W$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2191341663667552E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+X$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0658420632064345E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+Y$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9198495840061268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+Z$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7808091276248833E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+AA$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6483896453570314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+AB$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.522275852720982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+AC$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4021674787818876E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+AD$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2877785512208457E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C93)","v":18},7.4505516269350203E-2]
[{"$f":"'4.1. CAPEX'!A94","v":"ga"},{"$f":"'4.1. CAPEX'!B94","v":"gas"},{"$f":"'4.1. CAPEX'!C94","v":"gas"},{"$f":"'4.1. CAPEX'!D94","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E94","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F94","v":"high"},{"$f":"'4.1. CAPEX'!G94","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C94,'5.2 Technology Specific'!$B:$B,$D94,'5.2 Technology Specific'!$C:$C,$E94)","v":8.5347203757437207},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C94,'5.4 Capacity Factor'!$C:$C,$D94,'5.4 Capacity Factor'!$E:$E,$E94)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+J$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6372130303616965E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+K$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4640124098682824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+L$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2990594379697928E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+M$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1419613694950404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+N$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9923441614238483E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+O$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8498515823084268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+P$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.714144364103264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+Q$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5848993943840604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+R$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4618089470324388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+S$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3445799495547034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+T$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2329332852901937E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+U$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1266031288478034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+V$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0253363131883845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+W$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9288917268460801E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+X$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.83703973985341E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+Y$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7495616570032471E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+Z$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6662491971459498E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+AA$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5869039972818567E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+AB$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5113371402684351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+AC$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.439368705017557E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+AD$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3708273381119592E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C94)","v":18},4.464339369195848E-2]
[{"$f":"'4.1. CAPEX'!A95","v":"ga"},{"$f":"'4.1. CAPEX'!B95","v":"gas"},{"$f":"'4.1. CAPEX'!C95","v":"gas"},{"$f":"'4.1. CAPEX'!D95","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E95","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F95","v":"high"},{"$f":"'4.1. CAPEX'!G95","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C95,'5.2 Technology Specific'!$B:$B,$D95,'5.2 Technology Specific'!$C:$C,$E95)","v":4.0301759229759337},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C95,'5.4 Capacity Factor'!$C:$C,$D95,'5.4 Capacity Factor'!$E:$E,$E95)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+J$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6316501712453173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+K$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5539525440431592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+L$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4799548038506279E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+M$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4094807655720264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+N$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3423626338781205E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+O$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2784406036934481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+P$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2175624797080458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+Q$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1595833140076626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+R$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1043650609596787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+S$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0517762485330274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+T$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0016916652695498E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+U$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.5399206216147591E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+V$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.0856386872521539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+W$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.6529892259544299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+X$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.2409421199566022E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+Y$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.8485163047205709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+Z$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.4747774330672116E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+AA$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.1188356505402003E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+AB$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.7798434767049522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+AC$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.4569937873380496E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+AD$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.1495178927029048E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C95)","v":18},2.0026982295071258E-2]
[{"$f":"'4.1. CAPEX'!A96","v":"ga"},{"$f":"'4.1. CAPEX'!B96","v":"gas"},{"$f":"'4.1. CAPEX'!C96","v":"gas"},{"$f":"'4.1. CAPEX'!D96","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E96","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F96","v":"high"},{"$f":"'4.1. CAPEX'!G96","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C96,'5.2 Technology Specific'!$B:$B,$D96,'5.2 Technology Specific'!$C:$C,$E96)","v":13.13545088356995},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C96,'5.4 Capacity Factor'!$C:$C,$D96,'5.4 Capacity Factor'!$E:$E,$E96)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+J$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9088847879307004E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+K$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6275093218387624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+L$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3595326874654875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+M$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1043168452052264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+N$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.861254138290692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+O$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6297658459911349E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+P$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4093008057058429E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+Q$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1993341006722308E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+R$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.99936581016403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+S$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8089198192038376E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+T$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.627542684956036E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+U$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4548025571009863E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+V$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2902881496199876E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+W$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1336077615428445E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+X$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9843883443265193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+Y$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8422746136443034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+Z$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7069282034707653E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+AA$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5780268604483477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+AB$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4552636766174739E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+AC$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3383463586833086E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+AD$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2269965320793413E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C96)","v":18},7.2526043337577728E-2]
[{"$f":"'4.1. CAPEX'!A97","v":"ga"},{"$f":"'4.1. CAPEX'!B97","v":"gas"},{"$f":"'4.1. CAPEX'!C97","v":"gas"},{"$f":"'4.1. CAPEX'!D97","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E97","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F97","v":"high"},{"$f":"'4.1. CAPEX'!G97","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C97,'5.2 Technology Specific'!$B:$B,$D97,'5.2 Technology Specific'!$C:$C,$E97)","v":8.3079687362683838},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C97,'5.4 Capacity Factor'!$C:$C,$D97,'5.4 Capacity Factor'!$E:$E,$E97)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+J$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5405790480581224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+K$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3719800457696404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+L$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2114095673996573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+M$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0584853022853878E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+N$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.912843145033703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+O$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7741363286035263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+P$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6420345986700256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+Q$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5162234273047855E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+R$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3964032640997964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+S$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2822888229521868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+T$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1736084028116062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+U$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0701032407729582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+V$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9715268959742461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+W$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8776446628326151E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+X$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7882330122215386E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+Y$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7030790592586077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+Z$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6219800564367694E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+AA$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5447429108921612E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+AB$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4711837246592012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+AC$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4011273568182868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+AD$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3344070064936066E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C97)","v":18},4.3457301791377329E-2]
[{"$f":"'4.1. CAPEX'!A98","v":"ga"},{"$f":"'4.1. CAPEX'!B98","v":"gas"},{"$f":"'4.1. CAPEX'!C98","v":"gas"},{"$f":"'4.1. CAPEX'!D98","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E98","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F98","v":"high"},{"$f":"'4.1. CAPEX'!G98","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C98,'5.2 Technology Specific'!$B:$B,$D98,'5.2 Technology Specific'!$C:$C,$E98)","v":3.9231016478179526},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C98,'5.4 Capacity Factor'!$C:$C,$D98,'5.4 Capacity Factor'!$E:$E,$E98)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+J$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5883002622744747E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+K$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5126669164518805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+L$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4406351585256006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+M$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3720334843100956E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+N$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3066985564858056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+O$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2444748157007671E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+P$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1852141101912068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+Q$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1287753430392444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+R$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0750241362278519E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+S$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0238325106931923E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+T$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7507858161256409E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+U$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.286462682024419E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+V$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8442501733565905E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+W$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.4230954031967514E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+X$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0219956220921459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+Y$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6399958305639463E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+Z$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.2761865052989978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+AA$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.9297014336180919E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+AB$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.5997156510648491E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+AC$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2854434772046189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+AD$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.98613664495678E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C98)","v":18},1.9494902640527778E-2]
[{"$f":"'4.1. CAPEX'!A99","v":"ga"},{"$f":"'4.1. CAPEX'!B99","v":"gas"},{"$f":"'4.1. CAPEX'!C99","v":"gas"},{"$f":"'4.1. CAPEX'!D99","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E99","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F99","v":"high"},{"$f":"'4.1. CAPEX'!G99","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C99,'5.2 Technology Specific'!$B:$B,$D99,'5.2 Technology Specific'!$C:$C,$E99)","v":12.751303507615486},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C99,'5.4 Capacity Factor'!$C:$C,$D99,'5.4 Capacity Factor'!$E:$E,$E99)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+J$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.7360789507941894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+K$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.462932334089704E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+L$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.2027926991330513E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+M$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.9550406658410012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+N$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.7190863484200011E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+O$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.4943679508761911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+P$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.2803504294058967E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+Q$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.0765242184818062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+R$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.8824040176017203E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+S$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.6975276358111623E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+T$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.5214548912487257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+U$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.3537665630940243E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+V$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.1940633934228807E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+W$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.0419651365932191E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+X$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.8971096538983046E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+Y$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.7591520513317179E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+Z$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.6277638584111603E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+AA$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5026322461058664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+AB$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.3834592820055874E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+AC$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2699612209577022E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+AD$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1618678294835257E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C99)","v":18},7.0405013044560621E-2]
[{"$f":"'4.1. CAPEX'!A100","v":"ga"},{"$f":"'4.1. CAPEX'!B100","v":"gas"},{"$f":"'4.1. CAPEX'!C100","v":"gas"},{"$f":"'4.1. CAPEX'!D100","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E100","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F100","v":"high"},{"$f":"'4.1. CAPEX'!G100","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C100,'5.2 Technology Specific'!$B:$B,$D100,'5.2 Technology Specific'!$C:$C,$E100)","v":8.0650014854417531},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C100,'5.4 Capacity Factor'!$C:$C,$D100,'5.4 Capacity Factor'!$E:$E,$E100)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+J$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4370345132928842E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+K$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2733662031360802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+L$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.117491622034362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+M$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9690396400327253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+N$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8276568000311672E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+O$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6930064762201592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+P$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5647680725906282E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+Q$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4426362596101214E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+R$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3263202472477351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+S$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2155430926168902E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+T$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1100410405875147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+U$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.009562895797633E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+V$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9138694245691744E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+W$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8227327853039754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+X$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7359359860037865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+Y$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6532723676226531E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+Z$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5745451120215746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+AA$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4995667733538804E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+AB$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4281588317656005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+AC$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3601512683481909E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+AD$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2953821603316105E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C100)","v":18},4.2186389312072949E-2]
[{"$f":"'4.1. CAPEX'!A101","v":"ga"},{"$f":"'4.1. CAPEX'!B101","v":"gas"},{"$f":"'4.1. CAPEX'!C101","v":"gas"},{"$f":"'4.1. CAPEX'!D101","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E101","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F101","v":"high"},{"$f":"'4.1. CAPEX'!G101","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C101,'5.2 Technology Specific'!$B:$B,$D101,'5.2 Technology Specific'!$C:$C,$E101)","v":3.8083702071563299},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C101,'5.4 Capacity Factor'!$C:$C,$D101,'5.4 Capacity Factor'!$E:$E,$E101)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+J$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5418502862981093E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+K$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4684288440934374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+L$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.3985036610413689E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+M$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3319082486108276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+N$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2684840462960263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+O$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2080800440914534E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+P$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1505524229442415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+Q$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0957642123278488E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+R$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0435849641217609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+S$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.938904420207248E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+T$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.4656232573402349E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+U$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.0148792927049852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+V$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.5855993263857016E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+W$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.1767612632244766E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+X$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.7873916792614074E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+Y$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.4165635040584815E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+Z$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.06339381338903E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+AA$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.7270417270371709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+AB$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.4067064067020675E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+AC$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.1016251492400646E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+AD$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.8110715707048236E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C101)","v":18},1.8924772558185945E-2]
[{"$f":"'4.1. CAPEX'!A102","v":"ga"},{"$f":"'4.1. CAPEX'!B102","v":"gas"},{"$f":"'4.1. CAPEX'!C102","v":"gas"},{"$f":"'4.1. CAPEX'!D102","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E102","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F102","v":"high"},{"$f":"'4.1. CAPEX'!G102","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C102,'5.2 Technology Specific'!$B:$B,$D102,'5.2 Technology Specific'!$C:$C,$E102)","v":13.158527316689588},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C102,'5.4 Capacity Factor'!$C:$C,$D102,'5.4 Capacity Factor'!$E:$E,$E102)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+J$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9192655495679649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+K$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6373957614932997E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+L$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3689483442793335E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+M$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1132841374088881E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+N$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8697944165798941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+O$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6378994443618034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+P$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4170470898683848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+Q$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2067115141603655E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+R$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0063919182479679E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+S$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8156113507123502E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+T$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6339155721069999E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+U$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4608719734352377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+V$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2960685461287985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+W$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1391129010750456E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+X$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9896313343571869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+Y$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8472679374830345E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+Z$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7116837499838423E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+AA$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5825559523655638E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+AB$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4595770974910132E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+AC$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3424543785628697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+AD$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.230908931964638E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C102)","v":18},7.2653457493615972E-2]
[{"$f":"'4.1. CAPEX'!A103","v":"ga"},{"$f":"'4.1. CAPEX'!B103","v":"gas"},{"$f":"'4.1. CAPEX'!C103","v":"gas"},{"$f":"'4.1. CAPEX'!D103","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E103","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F103","v":"high"},{"$f":"'4.1. CAPEX'!G103","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C103,'5.2 Technology Specific'!$B:$B,$D103,'5.2 Technology Specific'!$C:$C,$E103)","v":8.3225642219202935},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C103,'5.4 Capacity Factor'!$C:$C,$D103,'5.4 Capacity Factor'!$E:$E,$E103)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+J$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5467991570084356E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+K$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3779039590556528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+L$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2170513895768121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+M$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0638584662636306E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+N$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9179604440606006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+O$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7790099467243814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+P$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6466761397375064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+Q$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5206439426071485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+R$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4006132786734751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+S$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2862983606414047E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+T$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1774270101346709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+U$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0737400096520675E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+V$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9749904853829216E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+W$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8809433194123062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+X$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7913745899164825E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+Y$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7060710380156969E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+Z$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6248295600149497E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+AA$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5474567238237614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+AB$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4737683084035823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+AC$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.403588865146269E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+AD$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3367513001393038E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C103)","v":18},4.3533647820701911E-2]
[{"$f":"'4.1. CAPEX'!A104","v":"ga"},{"$f":"'4.1. CAPEX'!B104","v":"gas"},{"$f":"'4.1. CAPEX'!C104","v":"gas"},{"$f":"'4.1. CAPEX'!D104","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E104","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F104","v":"high"},{"$f":"'4.1. CAPEX'!G104","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C104,'5.2 Technology Specific'!$B:$B,$D104,'5.2 Technology Specific'!$C:$C,$E104)","v":3.9299937745975981},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C104,'5.4 Capacity Factor'!$C:$C,$D104,'5.4 Capacity Factor'!$E:$E,$E104)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+J$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5910905970030762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+K$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5153243780981678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+L$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4431660743792073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+M$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3744438803611498E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+N$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3089941717725237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+O$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2466611159738319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+P$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1872963009274592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+Q$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1307583818356752E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+R$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0769127446054051E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+S$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.025631185338481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+T$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.767916050842677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+U$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3027771912787386E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+V$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8597878012178471E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+W$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.4378931440169962E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+X$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0360887085876177E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+Y$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6534178177024902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+Z$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.288969350192848E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+AA$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.941875571612236E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+AB$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6113100682021293E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+AC$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2964857792401226E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+AD$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.9966531230858317E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C104)","v":18},1.9529151393840118E-2]
[{"$f":"'4.1. CAPEX'!A105","v":"ga"},{"$f":"'4.1. CAPEX'!B105","v":"gas"},{"$f":"'4.1. CAPEX'!C105","v":"gas"},{"$f":"'4.1. CAPEX'!D105","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E105","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F105","v":"high"},{"$f":"'4.1. CAPEX'!G105","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C105,'5.2 Technology Specific'!$B:$B,$D105,'5.2 Technology Specific'!$C:$C,$E105)","v":12.569259800377923},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C105,'5.4 Capacity Factor'!$C:$C,$D105,'5.4 Capacity Factor'!$E:$E,$E105)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+J$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.6541879443895281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+K$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.3849408994185981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+L$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.128515142303427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+M$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.8843001355270725E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+N$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.6517144147876889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+O$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.4302042045597035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+P$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.2192420995806699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+Q$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.0183258091244468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+R$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.8269769610709023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+S$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.644739962924669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+T$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.471180917071113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+U$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.3058865876867743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+V$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.1484634168445474E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+W$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9985365874709968E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+X$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.8557491309247596E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+Y$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.7197610770711986E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+Z$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5902486448297134E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+AA$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4669034712663934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+AB$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.349431877396565E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+AC$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2375541689491096E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+AD$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1310039704277237E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C105)","v":18},6.9399877406852203E-2]
[{"$f":"'4.1. CAPEX'!A106","v":"ga"},{"$f":"'4.1. CAPEX'!B106","v":"gas"},{"$f":"'4.1. CAPEX'!C106","v":"gas"},{"$f":"'4.1. CAPEX'!D106","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E106","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F106","v":"high"},{"$f":"'4.1. CAPEX'!G106","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C106,'5.2 Technology Specific'!$B:$B,$D106,'5.2 Technology Specific'!$C:$C,$E106)","v":7.9498616671157718},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C106,'5.4 Capacity Factor'!$C:$C,$D106,'5.4 Capacity Factor'!$E:$E,$E106)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+J$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3879657648053577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+K$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2266340617193882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+L$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0729848206851314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+M$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9266522101763157E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+N$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.787287819215539E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+O$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6545598278243225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+P$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5281522169755457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+Q$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4077640161671858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+R$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2931085868258916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+S$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1839129398341824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+T$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0799170855563642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+U$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9808734148155848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+V$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8865461093481761E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+W$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7967105803315961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+X$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7111529336491394E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+Y$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6296694606182276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+Z$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5520661529697408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+AA$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4781582409235624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+AB$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4077697532605357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+AC$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3407330983433673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+AD$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2768886650889211E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C106)","v":18},4.1584116242441238E-2]
[{"$f":"'4.1. CAPEX'!A107","v":"ga"},{"$f":"'4.1. CAPEX'!B107","v":"gas"},{"$f":"'4.1. CAPEX'!C107","v":"gas"},{"$f":"'4.1. CAPEX'!D107","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E107","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F107","v":"high"},{"$f":"'4.1. CAPEX'!G107","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C107,'5.2 Technology Specific'!$B:$B,$D107,'5.2 Technology Specific'!$C:$C,$E107)","v":3.7540000927104025},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C107,'5.4 Capacity Factor'!$C:$C,$D107,'5.4 Capacity Factor'!$E:$E,$E107)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+J$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5198380942147379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+K$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4474648516330836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+L$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.3785379539362702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+M$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3128932894631144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+N$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2503745613934424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+O$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.1908329156128021E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+P$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.134126586297907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+Q$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0801205583789587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+R$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0286862460751991E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+S$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.797011867382847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+T$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.330487492745568E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+U$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.886178564519588E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+V$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.4630272043043715E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+W$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.0600259088613039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+X$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.6762151512964826E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+Y$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.3106810964728374E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+Z$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.9625534252122276E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+AA$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.6310032621068825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+AB$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.3152412020065548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+AC$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.0145154304824323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+AD$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.7281099337927932E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C107)","v":18},1.8654593454295723E-2]
[{"$f":"'4.1. CAPEX'!A108","v":"ga"},{"$f":"'4.1. CAPEX'!B108","v":"gas"},{"$f":"'4.1. CAPEX'!C108","v":"gas"},{"$f":"'4.1. CAPEX'!D108","v":"Berlin"},{"$f":"'4.1. CAPEX'!E108","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F108","v":"high"},{"$f":"'4.1. CAPEX'!G108","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C108,'5.2 Technology Specific'!$B:$B,$D108,'5.2 Technology Specific'!$C:$C,$E108)","v":13.659640458469221},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C108,'5.4 Capacity Factor'!$C:$C,$D108,'5.4 Capacity Factor'!$E:$E,$E108)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+J$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.1446875656631659E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+K$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.8520833958696818E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+L$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5734127579711249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+M$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3080121504486899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+N$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.0552496670939915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+O$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.8145234924704674E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+P$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5852604690194932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+Q$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3669147323995164E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+R$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1589664118090643E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+S$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.960920392199108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+T$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7723051354277221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+U$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5926715575502113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+V$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.4215919595716304E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+W$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.258659009115838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+X$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1034847705865131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+Y$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.955699781510964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+Z$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8149521728675847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+AA$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6809068313024616E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+AB$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5532446012404395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+AC$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4316615249908948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+AD$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3158681190389475E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C108)","v":18},7.5420302252877242E-2]
[{"$f":"'4.1. CAPEX'!A109","v":"ga"},{"$f":"'4.1. CAPEX'!B109","v":"gas"},{"$f":"'4.1. CAPEX'!C109","v":"gas"},{"$f":"'4.1. CAPEX'!D109","v":"Berlin"},{"$f":"'4.1. CAPEX'!E109","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F109","v":"high"},{"$f":"'4.1. CAPEX'!G109","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C109,'5.2 Technology Specific'!$B:$B,$D109,'5.2 Technology Specific'!$C:$C,$E109)","v":8.6395105035622812},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C109,'5.4 Capacity Factor'!$C:$C,$D109,'5.4 Capacity Factor'!$E:$E,$E109)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+J$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6818710861122018E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+K$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5065438915354301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+L$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3395656109861237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+M$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1805386771296415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+N$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0290844544091826E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+O$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8848423375325547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+P$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7474688928881478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+Q$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6166370408458547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+R$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.492035276996052E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+S$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3733669304724305E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+T$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.260349457592791E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+U$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1527137691359911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+V$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0502035896533253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+W$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9525748472888809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+X$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8595950926560774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+Y$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7710429453867398E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+Z$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6867075670349905E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+AA$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6063881590809431E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+AB$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5298934848389934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+AC$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4570414141323747E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+AD$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3876584896498807E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C109)","v":18},4.5191529626737365E-2]
[{"$f":"'4.1. CAPEX'!A110","v":"ga"},{"$f":"'4.1. CAPEX'!B110","v":"gas"},{"$f":"'4.1. CAPEX'!C110","v":"gas"},{"$f":"'4.1. CAPEX'!D110","v":"Berlin"},{"$f":"'4.1. CAPEX'!E110","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F110","v":"high"},{"$f":"'4.1. CAPEX'!G110","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C110,'5.2 Technology Specific'!$B:$B,$D110,'5.2 Technology Specific'!$C:$C,$E110)","v":4.0796588153856472},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C110,'5.4 Capacity Factor'!$C:$C,$D110,'5.4 Capacity Factor'!$E:$E,$E110)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+J$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6516837309253633E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+K$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5730321246908222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+L$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4981258330388782E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+M$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4267865076560745E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+N$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3588442930057853E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+O$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2941374219102716E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+P$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2325118303907351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+Q$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1738207908483188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+R$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1179245627126848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+S$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0646900597263663E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+T$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0139905330727298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+U$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6570526959307602E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+V$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.1971930437435823E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+W$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7592314702319811E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+X$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.3421252097447458E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+Y$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9448811521378511E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+Z$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.5665534782265258E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+AA$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2062414078347852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+AB$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8630870550807476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+AC$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5362733857911889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+AD$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2250222721820848E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C110)","v":18},2.027287553376305E-2]
[{"$f":"'4.1. CAPEX'!A111","v":"ga"},{"$f":"'4.1. CAPEX'!B111","v":"gas"},{"$f":"'4.1. CAPEX'!C111","v":"gas"},{"$f":"'4.1. CAPEX'!D111","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E111","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F111","v":"high"},{"$f":"'4.1. CAPEX'!G111","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C111,'5.2 Technology Specific'!$B:$B,$D111,'5.2 Technology Specific'!$C:$C,$E111)","v":13.312717500896074},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C111,'5.4 Capacity Factor'!$C:$C,$D111,'5.4 Capacity Factor'!$E:$E,$E111)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+J$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9886268560036312E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+K$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7034541485748869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+L$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4318610938808446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+M$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1732010417912802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+N$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9268581350393149E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+O$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6922458428945851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+P$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4688055646615104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+Q$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2560052996776275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+R$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0533383806453608E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+S$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8603222672812954E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+T$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6764973974107574E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+U$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.50142609277215E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+V$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3346915169258575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+W$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1758966827865301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+X$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0246635074157439E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+Y$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8806319118245172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+Z$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7434589636423975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+AA$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6128180606118066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+AB$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4883981529636254E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+AC$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3699030028225005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+AD$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2570504788785718E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C111)","v":18},7.3504802763840096E-2]
[{"$f":"'4.1. CAPEX'!A112","v":"ga"},{"$f":"'4.1. CAPEX'!B112","v":"gas"},{"$f":"'4.1. CAPEX'!C112","v":"gas"},{"$f":"'4.1. CAPEX'!D112","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E112","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F112","v":"high"},{"$f":"'4.1. CAPEX'!G112","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C112,'5.2 Technology Specific'!$B:$B,$D112,'5.2 Technology Specific'!$C:$C,$E112)","v":8.420087119396868},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C112,'5.4 Capacity Factor'!$C:$C,$D112,'5.4 Capacity Factor'!$E:$E,$E112)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+J$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5883601616862851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+K$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4174858682726522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+L$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2547484459739548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+M$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0997604247370992E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+N$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9521527854639044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+O$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8115740813941946E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+P$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6776896013278044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+Q$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5501805726931468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+R$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4287434025649021E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+S$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3130889548237162E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+T$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2029418617368723E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+U$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0980398683208309E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+V$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9981332079246012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+W$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9029840075472388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+X$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.812365721473561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+Y$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7260625918795814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+Z$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.643869135123411E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+AA$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5655896524984865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+AB$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.491037764284273E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+AC$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4200359659850218E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+AD$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3524152057000209E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C112)","v":18},4.4043770345442226E-2]
[{"$f":"'4.1. CAPEX'!A113","v":"ga"},{"$f":"'4.1. CAPEX'!B113","v":"gas"},{"$f":"'4.1. CAPEX'!C113","v":"gas"},{"$f":"'4.1. CAPEX'!D113","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E113","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F113","v":"high"},{"$f":"'4.1. CAPEX'!G113","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C113,'5.2 Technology Specific'!$B:$B,$D113,'5.2 Technology Specific'!$C:$C,$E113)","v":3.9760450119018653},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C113,'5.4 Capacity Factor'!$C:$C,$D113,'5.4 Capacity Factor'!$E:$E,$E113)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+J$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.609734822632334E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+K$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5330807834593658E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+L$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4600769366279673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+M$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.390549463455207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+N$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3243328223382924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+O$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2612693546078975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+P$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2012089091503787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+Q$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1440084849051223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+R$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.089531890385831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+S$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.037649419415077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+T$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8823754230007322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+U$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.4117861171435547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+V$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9636058258510062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+W$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5367674531914325E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+X$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.1302547173251751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+Y$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.7430997307858791E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+Z$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3743806959865527E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+AA$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0232197104633817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+AB$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6887806766317923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+AC$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3702673110778982E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+AD$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0669212486456176E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C113)","v":18},1.9757991854352248E-2]
[{"$f":"'4.1. CAPEX'!A114","v":"ga"},{"$f":"'4.1. CAPEX'!B114","v":"gas"},{"$f":"'4.1. CAPEX'!C114","v":"gas"},{"$f":"'4.1. CAPEX'!D114","v":"Bremen"},{"$f":"'4.1. CAPEX'!E114","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F114","v":"high"},{"$f":"'4.1. CAPEX'!G114","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C114,'5.2 Technology Specific'!$B:$B,$D114,'5.2 Technology Specific'!$C:$C,$E114)","v":13.668975575159717},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C114,'5.4 Capacity Factor'!$C:$C,$D114,'5.4 Capacity Factor'!$E:$E,$E114)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+J$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.1488868984074284E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+K$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.8560827603880272E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+L$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.5772216765600253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+M$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.3116396919619287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+N$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.0587044685351705E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+O$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.8178137795573048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+P$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.5883940757688625E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+Q$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.3698991197798683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+R$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.1618086855046369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+S$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.963627319528225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+T$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7748831614554529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+U$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5951268204337645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+V$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.4239303051750141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+W$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2608860049285842E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+X$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1056057189796046E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+Y$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9577197323615275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+Z$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8168759355824075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+AA$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6827389862689589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+AB$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.554989510732342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+AC$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.4333233435546112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+AD$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3174508033853443E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C114)","v":18},7.5471845141176816E-2]
[{"$f":"'4.1. CAPEX'!A115","v":"ga"},{"$f":"'4.1. CAPEX'!B115","v":"gas"},{"$f":"'4.1. CAPEX'!C115","v":"gas"},{"$f":"'4.1. CAPEX'!D115","v":"Bremen"},{"$f":"'4.1. CAPEX'!E115","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F115","v":"high"},{"$f":"'4.1. CAPEX'!G115","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C115,'5.2 Technology Specific'!$B:$B,$D115,'5.2 Technology Specific'!$C:$C,$E115)","v":8.6454148199273178},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C115,'5.4 Capacity Factor'!$C:$C,$D115,'5.4 Capacity Factor'!$E:$E,$E115)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+J$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6843873087267494E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+K$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5089402940254753E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+L$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3418478990718814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+M$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1827122848303632E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+N$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0311545569812982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+O$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8868138637917124E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+P$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7493465369444886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+Q$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6184252732804648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+R$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4937383555052048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+S$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.374988910004957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+T$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2618942000047207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+U$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1541849523854482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+V$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0516047165575701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+W$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9539092538643521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+X$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.860865956061288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+Y$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7722532914869404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+Z$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.68786027760661E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+AA$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6074859786729618E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+AB$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5309390273075827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+AC$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4580371688643645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+AD$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.388606827489871E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C115)","v":18},4.5222413909802486E-2]
[{"$f":"'4.1. CAPEX'!A116","v":"ga"},{"$f":"'4.1. CAPEX'!B116","v":"gas"},{"$f":"'4.1. CAPEX'!C116","v":"gas"},{"$f":"'4.1. CAPEX'!D116","v":"Bremen"},{"$f":"'4.1. CAPEX'!E116","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F116","v":"high"},{"$f":"'4.1. CAPEX'!G116","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C116,'5.2 Technology Specific'!$B:$B,$D116,'5.2 Technology Specific'!$C:$C,$E116)","v":4.08244688958239},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C116,'5.4 Capacity Factor'!$C:$C,$D116,'5.4 Capacity Factor'!$E:$E,$E116)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+J$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6528125059038015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+K$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5741071484798108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+L$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4991496652188676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+M$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.427761585922731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+N$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3597729389740296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+O$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2950218466419327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+P$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2333541396589837E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+Q$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1746229901514128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+R$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1186885620489647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+S$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0654176781418711E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+T$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0146835029922583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+U$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6636524094500782E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+V$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.2034784851905522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+W$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7652176049433808E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+X$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.34782629042227E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+Y$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9503107527831112E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+Z$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.571724526460107E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+AA$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2111662156762913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+AB$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8677773482631347E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+AC$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5407403316791756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+AD$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2292765063611205E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C116)","v":18},2.028673019262724E-2]
[{"$f":"'4.1. CAPEX'!A117","v":"ga"},{"$f":"'4.1. CAPEX'!B117","v":"gas"},{"$f":"'4.1. CAPEX'!C117","v":"gas"},{"$f":"'4.1. CAPEX'!D117","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E117","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F117","v":"high"},{"$f":"'4.1. CAPEX'!G117","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C117,'5.2 Technology Specific'!$B:$B,$D117,'5.2 Technology Specific'!$C:$C,$E117)","v":13.273498695071217},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C117,'5.4 Capacity Factor'!$C:$C,$D117,'5.4 Capacity Factor'!$E:$E,$E117)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+J$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9709845681831823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+K$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6866519696982688E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+L$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4158590187602558E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+M$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1579609702478626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+N$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9123437811884408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+O$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6784226487508957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+P$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.455640617857996E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+Q$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2434672551028528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+R$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0413973858122411E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+S$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8489498912497536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+T$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6656665630950031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+U$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4911110124714313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+V$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3248676309251732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+W$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1665406008811168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+X$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0157529532201118E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+Y$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8721456697334388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+Z$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7353768283175611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+AA$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6051207888738675E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+AB$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.481067417975112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+AC$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3629213504524874E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+AD$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2504012861452264E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C117)","v":18},7.328826015436947E-2]
[{"$f":"'4.1. CAPEX'!A118","v":"ga"},{"$f":"'4.1. CAPEX'!B118","v":"gas"},{"$f":"'4.1. CAPEX'!C118","v":"gas"},{"$f":"'4.1. CAPEX'!D118","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E118","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F118","v":"high"},{"$f":"'4.1. CAPEX'!G118","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C118,'5.2 Technology Specific'!$B:$B,$D118,'5.2 Technology Specific'!$C:$C,$E118)","v":8.3952818336434678},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C118,'5.4 Capacity Factor'!$C:$C,$D118,'5.4 Capacity Factor'!$E:$E,$E118)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+J$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5777889766219766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+K$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4074180729733107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+L$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2451600694983914E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+M$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0906286376175154E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+N$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.943455845350015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+O$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8032912812857281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+P$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6698012202721224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+Q$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5426678288305925E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+R$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4215884084100884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+S$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3062746746762746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+T$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1964520711202614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+U$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0918591153526295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+V$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9922467765263142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+W$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8973778824060133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+X$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8070265546723939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+Y$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7209776711165652E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+Z$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6390263534443478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+AA$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5609774794708073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+AB$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4866452185436261E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+AC$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4158525890891676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+AD$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3484310372277788E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C118)","v":18},4.3914018919645345E-2]
[{"$f":"'4.1. CAPEX'!A119","v":"ga"},{"$f":"'4.1. CAPEX'!B119","v":"gas"},{"$f":"'4.1. CAPEX'!C119","v":"gas"},{"$f":"'4.1. CAPEX'!D119","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E119","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F119","v":"high"},{"$f":"'4.1. CAPEX'!G119","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C119,'5.2 Technology Specific'!$B:$B,$D119,'5.2 Technology Specific'!$C:$C,$E119)","v":3.9643317206627051},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C119,'5.4 Capacity Factor'!$C:$C,$D119,'5.4 Capacity Factor'!$E:$E,$E119)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+J$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6049925994585852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+K$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5285643804367477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+L$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4557756004159501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+M$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3864529527770953E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+N$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3204313835972338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+O$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.257553698664032E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+P$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1976701892038402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+Q$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1406382754322285E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+R$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.086322167078313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+S$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0345925400745838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+T$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8532622864246078E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+U$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3840593204043876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+V$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9371993527660851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+W$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5116184312057934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+X$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.1063032678150432E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+Y$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.7202888264905152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+Z$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3526560252290627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+AA$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0025295478372013E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+AB$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6690757598449535E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+AC$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3515007236618608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+AD$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.049048308249392E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C119)","v":18},1.9699785492955878E-2]
[{"$f":"'4.1. CAPEX'!A120","v":"ga"},{"$f":"'4.1. CAPEX'!B120","v":"gas"},{"$f":"'4.1. CAPEX'!C120","v":"gas"},{"$f":"'4.1. CAPEX'!D120","v":"Hesse"},{"$f":"'4.1. CAPEX'!E120","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F120","v":"high"},{"$f":"'4.1. CAPEX'!G120","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C120,'5.2 Technology Specific'!$B:$B,$D120,'5.2 Technology Specific'!$C:$C,$E120)","v":13.180587848770607},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C120,'5.4 Capacity Factor'!$C:$C,$D120,'5.4 Capacity Factor'!$E:$E,$E120)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+J$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9291893156862814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+K$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6468469673202678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+L$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3779494926859692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+M$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1218566597009225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+N$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8779587235246889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+O$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.645674974785418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+P$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4244523569384932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+Q$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.213764149465231E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+R$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0131087137764108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+S$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8220082988346771E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+T$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6400079036520731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+U$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4666741939543555E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+V$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3015944704327198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+W$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1443756861263992E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+X$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9946435105965715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+Y$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8520414386634003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+Z$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.716229941584191E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+AA$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5868856586516104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+AB$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4637006272872478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+AC$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3463815497973789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+AD$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2346490950451228E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C120)","v":18},7.2775262456379677E-2]
[{"$f":"'4.1. CAPEX'!A121","v":"ga"},{"$f":"'4.1. CAPEX'!B121","v":"gas"},{"$f":"'4.1. CAPEX'!C121","v":"gas"},{"$f":"'4.1. CAPEX'!D121","v":"Hesse"},{"$f":"'4.1. CAPEX'!E121","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F121","v":"high"},{"$f":"'4.1. CAPEX'!G121","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C121,'5.2 Technology Specific'!$B:$B,$D121,'5.2 Technology Specific'!$C:$C,$E121)","v":8.3365171659386679},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C121,'5.4 Capacity Factor'!$C:$C,$D121,'5.4 Capacity Factor'!$E:$E,$E121)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+J$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5527454361554095E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+K$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3835670820527709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+L$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2224448400502577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+M$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0689950857621501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+N$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9228524626306197E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+O$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.783669012029161E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+P$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6511133447896778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+Q$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.524869852180645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+R$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4046379544577575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+S$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.290131385197864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+T$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1810775097122516E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+U$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0772166759164298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+V$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9783015961108859E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+W$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8840967582008433E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+X$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7943778649531846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+Y$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7089312999554133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+Z$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6275536190051556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+AA$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5500510657191957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+AB$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4762391102087578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+AC$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4059420097226264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+AD$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3389923902120252E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C121)","v":18},4.3606632844879673E-2]
[{"$f":"'4.1. CAPEX'!A122","v":"ga"},{"$f":"'4.1. CAPEX'!B122","v":"gas"},{"$f":"'4.1. CAPEX'!C122","v":"gas"},{"$f":"'4.1. CAPEX'!D122","v":"Hesse"},{"$f":"'4.1. CAPEX'!E122","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F122","v":"high"},{"$f":"'4.1. CAPEX'!G122","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C122,'5.2 Technology Specific'!$B:$B,$D122,'5.2 Technology Specific'!$C:$C,$E122)","v":3.9365824871226511},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C122,'5.4 Capacity Factor'!$C:$C,$D122,'5.4 Capacity Factor'!$E:$E,$E122)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+J$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5937580919524904E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+K$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5178648494785622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+L$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4455855709319639E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+M$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3767481627923466E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+N$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3111887264689016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+O$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2487511680656204E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+P$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1892868267291625E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+Q$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1326541206944402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+R$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0787182101851813E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+S$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0273506763668393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+T$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7842921558746591E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+U$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3183734817853898E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+V$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8746414112241825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+W$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.452039439261124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+X$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0495613707248824E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+Y$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6662489244998851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+Z$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3011894519046537E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+AA$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.9535137637187169E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+AB$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6223940606844917E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+AC$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3070419625566596E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+AD$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0067066310063428E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C122)","v":18},1.9561892403564859E-2]
[{"$f":"'4.1. CAPEX'!A123","v":"ga"},{"$f":"'4.1. CAPEX'!B123","v":"gas"},{"$f":"'4.1. CAPEX'!C123","v":"gas"},{"$f":"'4.1. CAPEX'!D123","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E123","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F123","v":"high"},{"$f":"'4.1. CAPEX'!G123","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C123,'5.2 Technology Specific'!$B:$B,$D123,'5.2 Technology Specific'!$C:$C,$E123)","v":13.069742306782977},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C123,'5.4 Capacity Factor'!$C:$C,$D123,'5.4 Capacity Factor'!$E:$E,$E123)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+J$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.8793262738564885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+K$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.599358356053798E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+L$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3327222438607604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+M$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.0787830893912001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+N$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8369362756106671E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+O$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6066059767720631E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+P$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.3872437874019656E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+Q$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1783274165733001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+R$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.9793594443555246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+S$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.7898661374814514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+T$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6093963214109061E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+U$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4375203061056247E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+V$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2738288629577381E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+W$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1179322504359406E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+X$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.969459286129468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+Y$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8280564629804446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+Z$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.693387107600424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+AA$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5651305786670701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+AB$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4429815034924477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+AC$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3266490509451883E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+AD$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2158562389954176E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C123)","v":18},7.2163240177644833E-2]
[{"$f":"'4.1. CAPEX'!A124","v":"ga"},{"$f":"'4.1. CAPEX'!B124","v":"gas"},{"$f":"'4.1. CAPEX'!C124","v":"gas"},{"$f":"'4.1. CAPEX'!D124","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E124","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F124","v":"high"},{"$f":"'4.1. CAPEX'!G124","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C124,'5.2 Technology Specific'!$B:$B,$D124,'5.2 Technology Specific'!$C:$C,$E124)","v":8.2664090816748974},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C124,'5.4 Capacity Factor'!$C:$C,$D124,'5.4 Capacity Factor'!$E:$E,$E124)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+J$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.522867710068143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+K$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3551121048268026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+L$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.195344861739812E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+M$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0431855826093448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+N$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8982719834374712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+O$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7602590318452106E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+P$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6288181255668674E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+Q$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5036363100636831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+R$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3844155333939839E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+S$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.270871936565699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+T$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1627351776816179E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+U$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0597477882682074E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+V$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9616645602554359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+W$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.868251962148034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+X$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7792875829981279E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+Y$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6945596028553594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+Z$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6138662884336759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+AA$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5370155127939769E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+AB$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4638242978990256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+AC$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3941183789514529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+AD$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3277317894775742E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C124)","v":18},4.3239911655551459E-2]
[{"$f":"'4.1. CAPEX'!A125","v":"ga"},{"$f":"'4.1. CAPEX'!B125","v":"gas"},{"$f":"'4.1. CAPEX'!C125","v":"gas"},{"$f":"'4.1. CAPEX'!D125","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E125","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F125","v":"high"},{"$f":"'4.1. CAPEX'!G125","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C125,'5.2 Technology Specific'!$B:$B,$D125,'5.2 Technology Specific'!$C:$C,$E125)","v":3.9034767846782166},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C125,'5.4 Capacity Factor'!$C:$C,$D125,'5.4 Capacity Factor'!$E:$E,$E125)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+J$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5803549735539338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+K$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5050999748132702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+L$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4334285474412098E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+M$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3651700451821043E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+N$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3001619477924805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+O$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2382494740880766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+P$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1792852134172159E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+Q$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1231287746830626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+R$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0696464520791073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+S$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0187109067420069E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+T$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7020086356381611E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+U$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.2400082244172965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+V$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.800007832778378E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+W$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.3809598407413117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+X$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.9818665149917274E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+Y$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6017776333254519E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+Z$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.2397882222147169E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+AA$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.8950364021092535E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+AB$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.5667013353421454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+AC$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2540012717544251E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+AD$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.9561916873851668E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C125)","v":18},1.9397381640414098E-2]
[{"$f":"'4.1. CAPEX'!A261","v":"ga"},{"$f":"'4.1. CAPEX'!B261","v":"gas"},{"$f":"'4.1. CAPEX'!C261","v":"gas"},{"$f":"'4.1. CAPEX'!D261","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E261","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F261","v":"high"},{"$f":"'4.1. CAPEX'!G261","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C261,'5.2 Technology Specific'!$B:$B,$D261,'5.2 Technology Specific'!$C:$C,$E261)","v":14.492524004682792},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C261,'5.4 Capacity Factor'!$C:$C,$D261,'5.4 Capacity Factor'!$E:$E,$E261)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+J$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.3820266076823548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+K$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.9828824835070037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+L$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.6027452223876232E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+M$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.2407097356072597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+N$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.8959140339116768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+O$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.5675371751539773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+P$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.2547973096704554E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+Q$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.9569498187337653E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+R$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.6732855416512058E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+S$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.4031290872868622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+T$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.1458372259874886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+U$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9007973580833218E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+V$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.66742605531745E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+W$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4451676717309043E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+X$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2334930206960998E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+Y$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0318981149486651E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+Z$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8399029666177768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+AA$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6570504443978824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+AB$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4829051851408403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+AC$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3170525572769906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+AD$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1590976735971343E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C261)","v":18},0.10288154987337179]
[{"$f":"'4.1. CAPEX'!A337","v":"ga"},{"$f":"'4.1. CAPEX'!B337","v":"gas"},{"$f":"'4.1. CAPEX'!C337","v":"gas"},{"$f":"'4.1. CAPEX'!D337","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E337","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F337","v":"high"},{"$f":"'4.1. CAPEX'!G337","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C337,'5.2 Technology Specific'!$B:$B,$D337,'5.2 Technology Specific'!$C:$C,$E337)","v":10.780084455071611},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C337,'5.4 Capacity Factor'!$C:$C,$D337,'5.4 Capacity Factor'!$E:$E,$E337)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+J$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.8192088826297499E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+K$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.5421036977426185E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+L$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.2781939978501129E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+M$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.0268514265239166E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+N$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.7874775490703977E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+O$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.5595024276860923E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+P$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.3423832644629455E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+Q$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1356031090123285E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+R$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.938669627630789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+S$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.751113931076942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+T$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.5724894581685165E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+U$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4023709125414439E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+V$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.240353250039471E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+W$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.0860507143233048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+X$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9390959184031483E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+Y$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.7991389699077592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+Z$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.6658466380073903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+AA$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5389015600070378E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+AB$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4180014857209885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+AC$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3028585578295127E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+AD$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.193198626504298E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C337)","v":18},7.142535533508397E-2]
[{"$f":"'4.1. CAPEX'!A563","v":"ga"},{"$f":"'4.1. CAPEX'!B563","v":"gas"},{"$f":"'4.1. CAPEX'!C563","v":"gas"},{"$f":"'4.1. CAPEX'!D563","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E563","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F563","v":"high"},{"$f":"'4.1. CAPEX'!G563","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C563,'5.2 Technology Specific'!$B:$B,$D563,'5.2 Technology Specific'!$C:$C,$E563)","v":4.7727964482391219},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C563,'5.4 Capacity Factor'!$C:$C,$D563,'5.4 Capacity Factor'!$E:$E,$E563)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+J$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2205104239130377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+K$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0671527846790835E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+L$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9210978901705554E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+M$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7819979906386241E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+N$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6495218958463092E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+O$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5233541865202942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+P$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4031944633526614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+Q$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2887566317644388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+R$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1797682207280373E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+S$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.0759697340267023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+T$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.977114032406383E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+U$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.8829657451489359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+V$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.7933007096656536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+W$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7079054377768126E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+X$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6265766074064886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+Y$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5491205784823696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+Z$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4753529318879712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+AA$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4050980303694962E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+AB$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3381886003519011E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+AC$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2744653336684772E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+AD$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2137765082556927E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C563)","v":18},3.9528758294783854E-2]
[{"$f":"'4.1. CAPEX'!A779","v":"ga"},{"$f":"'4.1. CAPEX'!B779","v":"gas"},{"$f":"'4.1. CAPEX'!C779","v":"gas"},{"$f":"'4.1. CAPEX'!D779","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E779","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F779","v":"high"},{"$f":"'4.1. CAPEX'!G779","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C779,'5.2 Technology Specific'!$B:$B,$D779,'5.2 Technology Specific'!$C:$C,$E779)","v":4.1855935023633926},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C779,'5.4 Capacity Factor'!$C:$C,$D779,'5.4 Capacity Factor'!$E:$E,$E779)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+J$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.1182153352041462E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+K$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.017347938289663E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+L$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.9212837507520601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+M$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.8297940483352952E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+N$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.742660998414567E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+O$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.6596771413472065E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+P$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.5806448965211492E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+Q$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5053760919249038E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+R$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4336915161189561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+S$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.365420491541863E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+T$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3004004681351075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+U$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.23847663631915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+V$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1795015583991905E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+W$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.1233348175230383E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+X$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.069842683355275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+Y$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.0188977936716902E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+Z$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.7037885111589547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+AA$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(AA$5))","v":9.2417033439609077E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+AB$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.8016222323437216E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+AC$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(AC$5))","v":8.3824973641368774E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+AD$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.9833308229875031E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C779)","v":18},2.5999115351365246E-2]
[{"$f":"'4.1. CAPEX'!A932","v":"ga"},{"$f":"'4.1. CAPEX'!B932","v":"gas"},{"$f":"'4.1. CAPEX'!C932","v":"gas"},{"$f":"'4.1. CAPEX'!D932","v":"Bremen"},{"$f":"'4.1. CAPEX'!E932","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F932","v":"high"},{"$f":"'4.1. CAPEX'!G932","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C932,'5.2 Technology Specific'!$B:$B,$D932,'5.2 Technology Specific'!$C:$C,$E932)","v":4.5518014791636459},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C932,'5.4 Capacity Factor'!$C:$C,$D932,'5.4 Capacity Factor'!$E:$E,$E932)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+J$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3035432586860556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+K$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1938507225581481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+L$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0893816405315696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+M$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9898872766967329E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+N$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8951307397111743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+O$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.8048864187725467E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+P$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.7189394464500447E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+Q$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.6370851870952804E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+R$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.5591287496145531E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+S$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.4848845234424312E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+T$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.4141757366118394E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+U$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.3468340348684184E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+V$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.2826990808270653E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+W$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.2216181722162524E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+X$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.163445878301193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+Y$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1080436936201834E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+Z$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.0552797082096987E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+AA$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0050282935330462E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+AB$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.571698033648059E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+AC$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.1159028891886278E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+AD$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.6818122754177415E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C932)","v":18},2.8273842561746237E-2]
[{"$f":"'4.1. CAPEX'!A1140","v":"ga"},{"$f":"'4.1. CAPEX'!B1140","v":"gas"},{"$f":"'4.1. CAPEX'!C1140","v":"gas"},{"$f":"'4.1. CAPEX'!D1140","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E1140","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F1140","v":"high"},{"$f":"'4.1. CAPEX'!G1140","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C1140,'5.2 Technology Specific'!$B:$B,$D1140,'5.2 Technology Specific'!$C:$C,$E1140)","v":16.4142612592482},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1140,'5.4 Capacity Factor'!$C:$C,$D1140,'5.4 Capacity Factor'!$E:$E,$E1140)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+J$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3290899805059271E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+K$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2657999814342163E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+L$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.2055237918421106E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+M$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1481178969924863E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+N$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0934456161833203E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+O$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0413767773174478E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+P$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.9178740696899814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+Q$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.4455943520856955E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+R$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.9958041448435205E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+S$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.5674325188985906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+T$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.1594595418081808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+U$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.7709138493411243E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+V$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.4008703327058337E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+W$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.0484479359103165E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+X$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.712807558009827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+Y$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.3931500552474518E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+Z$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.088714338330907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+AA$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.7987755603151492E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+AB$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.5226433907763321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+AC$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.2596603721679356E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+AD$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.0092003544456535E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1140)","v":18},0.16313338469994168]
[{"$f":"'4.1. CAPEX'!A1401","v":"ga"},{"$f":"'4.1. CAPEX'!B1401","v":"gas"},{"$f":"'4.1. CAPEX'!C1401","v":"gas"},{"$f":"'4.1. CAPEX'!D1401","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E1401","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F1401","v":"mid"},{"$f":"'4.1. CAPEX'!G1401","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C1401,'5.2 Technology Specific'!$B:$B,$D1401,'5.2 Technology Specific'!$C:$C,$E1401)","v":12.569259800377923},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1401,'5.4 Capacity Factor'!$C:$C,$D1401,'5.4 Capacity Factor'!$E:$E,$E1401)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+J$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.6541879443895281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+K$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.3849408994185981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+L$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.128515142303427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+M$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.8843001355270725E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+N$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.6517144147876889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+O$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.4302042045597035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+P$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.2192420995806699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+Q$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.0183258091244468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+R$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.8269769610709023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+S$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.644739962924669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+T$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.471180917071113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+U$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.3058865876867743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+V$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.1484634168445474E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+W$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9985365874709968E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+X$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.8557491309247596E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+Y$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.7197610770711986E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+Z$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5902486448297134E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+AA$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4669034712663934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+AB$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.349431877396565E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+AC$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2375541689491096E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+AD$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1310039704277237E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1401)","v":18},6.9399877406852203E-2]
[{"$f":"'4.1. CAPEX'!A1483","v":"ga"},{"$f":"'4.1. CAPEX'!B1483","v":"gas"},{"$f":"'4.1. CAPEX'!C1483","v":"gas"},{"$f":"'4.1. CAPEX'!D1483","v":"Saxony"},{"$f":"'4.1. CAPEX'!E1483","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F1483","v":"mid"},{"$f":"'4.1. CAPEX'!G1483","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C1483,'5.2 Technology Specific'!$B:$B,$D1483,'5.2 Technology Specific'!$C:$C,$E1483)","v":8.1765863024549859},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1483,'5.4 Capacity Factor'!$C:$C,$D1483,'5.4 Capacity Factor'!$E:$E,$E1483)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+J$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4845882388472131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+K$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3186554655687743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+L$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.1606242529226424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+M$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0101183361168019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+N$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8667793677302879E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+O$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7302660645050357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+P$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.600253394766701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+Q$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4764318045397147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+R$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3585064805140142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+S$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2461966481085848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+T$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1392349029605573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+U$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0373665742481496E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+V$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9403491183315712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+W$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8479515412681627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+X$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7599538488268221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+Y$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.676146522692211E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+Z$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5963300216116296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+AA$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5203143062967898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+AB$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4479183869493238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+AC$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3789698923326894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+AD$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.313304659364466E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1483)","v":18},4.2770066889855657E-2]
[{"$f":"'4.1. CAPEX'!A1658","v":"ga"},{"$f":"'4.1. CAPEX'!B1658","v":"gas"},{"$f":"'4.1. CAPEX'!C1658","v":"gas"},{"$f":"'4.1. CAPEX'!D1658","v":"Hesse"},{"$f":"'4.1. CAPEX'!E1658","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F1658","v":"mid"},{"$f":"'4.1. CAPEX'!G1658","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C1658,'5.2 Technology Specific'!$B:$B,$D1658,'5.2 Technology Specific'!$C:$C,$E1658)","v":4.3891672010379912},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1658,'5.4 Capacity Factor'!$C:$C,$D1658,'5.4 Capacity Factor'!$E:$E,$E1658)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+J$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.2212384620637609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+K$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1154652019654864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+L$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0147287637766538E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+M$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9187892988349082E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+N$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.82741837984277E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+O$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7403984569931141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+P$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6575223399934421E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+Q$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.578592704755659E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+R$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.5034216235768182E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+S$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.4318301176922078E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+T$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.363647731135436E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+U$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2987121248908913E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+V$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.2368686903722775E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+W$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.1779701813069308E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+X$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.1218763631494582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+Y$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.0684536791899597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+Z$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.0175749325618665E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+AA$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(AA$5))","v":9.6911898339225374E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+AB$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.2297046037357504E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+AC$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(AC$5))","v":8.7901948607007143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+AD$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.3716141530483003E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1658)","v":18},2.7263628035493898E-2]
[{"$f":"'4.1. CAPEX'!A1852","v":"ga"},{"$f":"'4.1. CAPEX'!B1852","v":"gas"},{"$f":"'4.1. CAPEX'!C1852","v":"gas"},{"$f":"'4.1. CAPEX'!D1852","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E1852","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F1852","v":"mid"},{"$f":"'4.1. CAPEX'!G1852","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C1852,'5.2 Technology Specific'!$B:$B,$D1852,'5.2 Technology Specific'!$C:$C,$E1852)","v":10.992430636310075},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1852,'5.4 Capacity Factor'!$C:$C,$D1852,'5.4 Capacity Factor'!$E:$E,$E1852)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+J$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.0915941378800708E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+K$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.7062801313143529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+L$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.3393144107755746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+M$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.9898232483576895E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+N$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.6569745222454192E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+O$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.339975735471827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+P$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.0380721290207882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+Q$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.7505448847817017E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+R$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.4767094140778117E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+S$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.215913727693154E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+T$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.9675368835172895E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+U$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.7309875081117045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+V$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.5057023886778142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+W$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.2911451320741083E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+X$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.0868048876896278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+Y$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.8921951311329775E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+Z$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.7068525058409313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+AA$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.5303357198485054E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+AB$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.3622244950938145E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+AC$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.202118566756014E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+AD$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.049636730243823E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1852)","v":18},9.9316762498511374E-2]
[{"$f":"'4.1. CAPEX'!A2019","v":"ga"},{"$f":"'4.1. CAPEX'!B2019","v":"gas"},{"$f":"'4.1. CAPEX'!C2019","v":"gas"},{"$f":"'4.1. CAPEX'!D2019","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E2019","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F2019","v":"mid"},{"$f":"'4.1. CAPEX'!G2019","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C2019,'5.2 Technology Specific'!$B:$B,$D2019,'5.2 Technology Specific'!$C:$C,$E2019)","v":15.591719188336336},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2019,'5.4 Capacity Factor'!$C:$C,$D2019,'5.4 Capacity Factor'!$E:$E,$E2019)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+J$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2624873836709584E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+K$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2023689368294841E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+L$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1451132731709373E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+M$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0905840696866068E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+N$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0386514949396257E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+O$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.8919189994250058E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+P$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.4208752375476244E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+Q$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.9722621309977369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+R$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.5450115533311794E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+S$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.1381062412677896E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+T$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.7505773726359896E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+U$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.381502259653323E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+V$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.0300021520507848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+W$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.6952401448102696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+X$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.3764191855335915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+Y$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.0727801766986564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+Z$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.7836001682844357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+AA$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.5081906364613667E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+AB$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.2458958442489203E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+AC$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9960912802370673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+AD$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.7581821716543501E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2019)","v":18},0.15495853784167388]
[{"$f":"'4.1. CAPEX'!A2280","v":"ga"},{"$f":"'4.1. CAPEX'!B2280","v":"gas"},{"$f":"'4.1. CAPEX'!C2280","v":"gas"},{"$f":"'4.1. CAPEX'!D2280","v":"Hesse"},{"$f":"'4.1. CAPEX'!E2280","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F2280","v":"mid"},{"$f":"'4.1. CAPEX'!G2280","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C2280,'5.2 Technology Specific'!$B:$B,$D2280,'5.2 Technology Specific'!$C:$C,$E2280)","v":16.116628731524855},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2280,'5.4 Capacity Factor'!$C:$C,$D2280,'5.4 Capacity Factor'!$E:$E,$E2280)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+J$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3049901806902717E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+K$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.242847791133592E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+L$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1836645629843734E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+M$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1272995837946413E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+N$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0736186512329918E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+O$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0224939535552301E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+P$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.7380376529069557E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+Q$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.2743215741970982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+R$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.8326872135210469E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+S$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.4120830604962355E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+T$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.0115076766630808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+U$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.6300073111076954E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+V$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.2666736296263783E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+W$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.9206415520251209E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+X$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.5910871924048783E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+Y$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.2772258975284535E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+Z$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.9783103785985281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+AA$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.6936289319985973E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+AB$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.4225037447605687E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+AC$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.1642892807243507E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+AD$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.9183707435470009E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2280)","v":18},0.16017535930498508]
[{"$f":"'4.1. CAPEX'!A2403","v":"ga"},{"$f":"'4.1. CAPEX'!B2403","v":"gas"},{"$f":"'4.1. CAPEX'!C2403","v":"gas"},{"$f":"'4.1. CAPEX'!D2403","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E2403","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F2403","v":"mid"},{"$f":"'4.1. CAPEX'!G2403","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C2403,'5.2 Technology Specific'!$B:$B,$D2403,'5.2 Technology Specific'!$C:$C,$E2403)","v":13.92237091519311},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2403,'5.4 Capacity Factor'!$C:$C,$D2403,'5.4 Capacity Factor'!$E:$E,$E2403)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+J$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.0522677357970553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+K$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.6688264150448146E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+L$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.3036442048045854E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+M$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.9558516236234141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+N$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.6246205939270615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+O$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.309162470406725E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+P$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.0087261622921197E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+Q$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.7225963450401127E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+R$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.4500917571810607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+S$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.1905635782676764E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+T$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.9433938840644535E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+U$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.707994175299479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+V$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.4838039764756952E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+W$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.2702895014054233E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+X$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.06694238229088E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+Y$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.8732784593246464E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+Z$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.688836627928235E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+AA$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.5131777408840331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+AB$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.3458835627466982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+AC$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.1865557740444746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+AD$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.0348150228994997E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2403)","v":18},9.8834067634057471E-2]
[{"$f":"'4.1. CAPEX'!A2641","v":"ga"},{"$f":"'4.1. CAPEX'!B2641","v":"gas"},{"$f":"'4.1. CAPEX'!C2641","v":"gas"},{"$f":"'4.1. CAPEX'!D2641","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E2641","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F2641","v":"low"},{"$f":"'4.1. CAPEX'!G2641","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C2641,'5.2 Technology Specific'!$B:$B,$D2641,'5.2 Technology Specific'!$C:$C,$E2641)","v":8.3079687362683838},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2641,'5.4 Capacity Factor'!$C:$C,$D2641,'5.4 Capacity Factor'!$E:$E,$E2641)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+J$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5405790480581224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+K$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3719800457696404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+L$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2114095673996573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+M$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0584853022853878E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+N$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.912843145033703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+O$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7741363286035263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+P$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6420345986700256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+Q$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5162234273047855E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+R$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3964032640997964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+S$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2822888229521868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+T$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1736084028116062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+U$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0701032407729582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+V$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9715268959742461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+W$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8776446628326151E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+X$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7882330122215386E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+Y$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7030790592586077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+Z$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6219800564367694E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+AA$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5447429108921612E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+AB$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4711837246592012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+AC$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4011273568182868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+AD$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3344070064936066E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2641)","v":18},4.3457301791377329E-2]
[{"$f":"'4.1. CAPEX'!A2772","v":"ga"},{"$f":"'4.1. CAPEX'!B2772","v":"gas"},{"$f":"'4.1. CAPEX'!C2772","v":"gas"},{"$f":"'4.1. CAPEX'!D2772","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E2772","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F2772","v":"low"},{"$f":"'4.1. CAPEX'!G2772","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C2772,'5.2 Technology Specific'!$B:$B,$D2772,'5.2 Technology Specific'!$C:$C,$E2772)","v":13.42399928075549},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2772,'5.4 Capacity Factor'!$C:$C,$D2772,'5.4 Capacity Factor'!$E:$E,$E2772)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+J$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.0386861361923019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+K$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.7511296535164777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+L$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4772663366823597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+M$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.2164441301736754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+N$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.9680420287368347E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+O$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.731468598796985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+P$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.506160570282843E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+Q$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2915814955074693E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+R$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0872204719118758E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+S$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8925909256303575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+T$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7072294529812929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+U$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5306947171250408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+V$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3625663972619438E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+W$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.2024441878685172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+X$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0499468455890649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+Y$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9047112815133941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+Z$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7663916966794233E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+AA$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6346587587423075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+AB$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5091988178498168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+AC$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3897131598569683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+AD$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2759172951018749E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2772)","v":18},7.4119233685192173E-2]
[{"$f":"'4.1. CAPEX'!A3083","v":"ga"},{"$f":"'4.1. CAPEX'!B3083","v":"gas"},{"$f":"'4.1. CAPEX'!C3083","v":"gas"},{"$f":"'4.1. CAPEX'!D3083","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E3083","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F3083","v":"low"},{"$f":"'4.1. CAPEX'!G3083","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C3083,'5.2 Technology Specific'!$B:$B,$D3083,'5.2 Technology Specific'!$C:$C,$E3083)","v":4.3373505726631061},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3083,'5.4 Capacity Factor'!$C:$C,$D3083,'5.4 Capacity Factor'!$E:$E,$E3083)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+J$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.9266872959939987E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+K$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7873212342799988E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+L$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.6545916516952368E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+M$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.5281825254240349E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+N$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.4077928813562239E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+O$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2931360774821178E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+P$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.1839391214115412E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+Q$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.0799420203919433E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+R$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.9808971622780418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+S$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.8865687259790871E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+T$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.796732119980083E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+U$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.711173447600079E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+V$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6296889977143612E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+W$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5520847597279626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+X$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4781759616456791E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+Y$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.4077866301387416E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+Z$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3407491715607064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+AA$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2769039729149583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+AB$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.2160990218237698E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+AC$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.1581895445940665E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+AD$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1030376615181587E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3083)","v":18},3.5922353757574792E-2]
[{"$f":"'4.1. CAPEX'!A3141","v":"ga"},{"$f":"'4.1. CAPEX'!B3141","v":"gas"},{"$f":"'4.1. CAPEX'!C3141","v":"gas"},{"$f":"'4.1. CAPEX'!D3141","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E3141","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F3141","v":"low"},{"$f":"'4.1. CAPEX'!G3141","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C3141,'5.2 Technology Specific'!$B:$B,$D3141,'5.2 Technology Specific'!$C:$C,$E3141)","v":16.230235926601392},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3141,'5.4 Capacity Factor'!$C:$C,$D3141,'5.4 Capacity Factor'!$E:$E,$E3141)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+J$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3141891438543636E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+K$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2516087084327273E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+L$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1920082937454545E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+M$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1352459940432899E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+N$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0811866609936096E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+O$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0297015818986757E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+P$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.8066817323683407E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+Q$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.3396968879698467E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+R$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.8949494171141411E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+S$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.4713803972515621E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+T$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.0679813307157743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+U$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.6837917435388318E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+V$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.3178968986084125E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+W$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.9694256177222956E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+X$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.6375482073545693E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+Y$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.3214744831948258E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+Z$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.0204518887569773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+AA$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.7337637035780728E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+AB$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.4607273367410216E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+AC$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.200692701658116E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+AD$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.9530406682458247E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3141)","v":18},0.16130444613785486]
[{"$f":"'4.1. CAPEX'!A3340","v":"ga"},{"$f":"'4.1. CAPEX'!B3340","v":"gas"},{"$f":"'4.1. CAPEX'!C3340","v":"gas"},{"$f":"'4.1. CAPEX'!D3340","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E3340","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F3340","v":"low"},{"$f":"'4.1. CAPEX'!G3340","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C3340,'5.2 Technology Specific'!$B:$B,$D3340,'5.2 Technology Specific'!$C:$C,$E3340)","v":8.2664090816748974},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3340,'5.4 Capacity Factor'!$C:$C,$D3340,'5.4 Capacity Factor'!$E:$E,$E3340)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+J$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.522867710068143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+K$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3551121048268026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+L$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.195344861739812E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+M$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0431855826093448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+N$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8982719834374712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+O$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7602590318452106E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+P$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6288181255668674E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+Q$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5036363100636831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+R$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3844155333939839E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+S$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.270871936565699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+T$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1627351776816179E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+U$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0597477882682074E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+V$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9616645602554359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+W$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.868251962148034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+X$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7792875829981279E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+Y$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6945596028553594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+Z$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6138662884336759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+AA$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5370155127939769E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+AB$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4638242978990256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+AC$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3941183789514529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+AD$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3277317894775742E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3340)","v":18},4.3239911655551459E-2]
[{"$f":"'4.1. CAPEX'!A3520","v":"ga"},{"$f":"'4.1. CAPEX'!B3520","v":"gas"},{"$f":"'4.1. CAPEX'!C3520","v":"gas"},{"$f":"'4.1. CAPEX'!D3520","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E3520","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F3520","v":"low"},{"$f":"'4.1. CAPEX'!G3520","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C3520,'5.2 Technology Specific'!$B:$B,$D3520,'5.2 Technology Specific'!$C:$C,$E3520)","v":10.925564737612246},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3520,'5.4 Capacity Factor'!$C:$C,$D3520,'5.4 Capacity Factor'!$E:$E,$E3520)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+J$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.8977407490484468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+K$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6168959514747109E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+L$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.3494247156902009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+M$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.0946902054192387E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+N$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.8520859099230847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+O$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6210341999267475E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+P$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4009849523111884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+Q$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1914142402963688E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+R$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.9918230859965426E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+S$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.8017362723776591E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+T$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.6207012117882467E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+U$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4482868683697585E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+V$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.2840827317807231E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+W$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1276978397911642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+X$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9787598474201571E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+Y$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8369141404001488E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+Z$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7018229908572847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+AA$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5731647531974139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+AB$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4506330982832511E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+AC$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.333936284079287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+AD$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2227964610278925E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3520)","v":18},7.2389260666069072E-2]
[{"$f":"'4.1. CAPEX'!A3692","v":"ga"},{"$f":"'4.1. CAPEX'!B3692","v":"gas"},{"$f":"'4.1. CAPEX'!C3692","v":"gas"},{"$f":"'4.1. CAPEX'!D3692","v":"Saxony"},{"$f":"'4.1. CAPEX'!E3692","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F3692","v":"low"},{"$f":"'4.1. CAPEX'!G3692","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C3692,'5.2 Technology Specific'!$B:$B,$D3692,'5.2 Technology Specific'!$C:$C,$E3692)","v":4.3049637757389565},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3692,'5.4 Capacity Factor'!$C:$C,$D3692,'5.4 Capacity Factor'!$E:$E,$E3692)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+J$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.1786253925804434E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+K$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.0748813262670891E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+L$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.9760774535877036E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+M$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.8819785272263844E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+N$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.7923605021203661E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+O$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7070100020193963E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+P$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6257238114470442E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+Q$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5483083918543276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+R$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4745794208136454E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+S$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.4043613531558527E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+T$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3374870030055741E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+U$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2737971457195943E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+V$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.2131401387805662E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+W$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.155371560743396E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+X$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.1003538673746633E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+Y$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.0479560641663455E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+Z$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.9805339444413864E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+AA$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(AA$5))","v":9.5052704232775106E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+AB$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.0526384983595335E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+AC$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(AC$5))","v":8.6215604746281275E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+AD$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.2110099758363122E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3692)","v":18},2.6740592397634277E-2]
[{"$f":"'4.1. CAPEX'!A3962","v":"hp"},{"$f":"'4.1. CAPEX'!B3962","v":"electricity"},{"$f":"'4.1. CAPEX'!C3962","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D3962","v":"Hesse"},{"$f":"'4.1. CAPEX'!E3962","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F3962","v":"high"},{"$f":"'4.1. CAPEX'!G3962","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C3962,'5.2 Technology Specific'!$B:$B,$D3962,'5.2 Technology Specific'!$C:$C,$E3962)","v":4.961541163169132},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3962,'5.4 Capacity Factor'!$C:$C,$D3962,'5.4 Capacity Factor'!$E:$E,$E3962)","v":1496.1180035130003},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+J$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3162766249179884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+K$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.1583586903980842E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+L$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0079606575219848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+M$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8647244357352234E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+N$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7283089864144987E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+O$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.598389510870951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+P$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4746566770199535E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+Q$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.3568158828761458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+R$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2445865551201393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+S$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1377014810667989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+T$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0359061724445704E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+U$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9389582594710195E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+V$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8466269137819235E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+W$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7586922988399268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+X$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6749450465142165E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+Y$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5951857585849675E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+Z$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5192245319856836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+AA$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4468805066530318E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+AB$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3779814349076493E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+AC$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3123632713406184E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+AD$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2498697822291604E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3962)","v":20},4.3394543696465372E-2]
[{"$f":"'4.1. CAPEX'!A4061","v":"hp"},{"$f":"'4.1. CAPEX'!B4061","v":"electricity"},{"$f":"'4.1. CAPEX'!C4061","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4061","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E4061","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F4061","v":"high"},{"$f":"'4.1. CAPEX'!G4061","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C4061,'5.2 Technology Specific'!$B:$B,$D4061,'5.2 Technology Specific'!$C:$C,$E4061)","v":4.9079946439855728},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4061,'5.4 Capacity Factor'!$C:$C,$D4061,'5.4 Capacity Factor'!$E:$E,$E4061)","v":1490.4905058834074},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+J$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2928721280761361E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+K$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.1360686934058437E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+L$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9867320889579467E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+M$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8445067513885201E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+N$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7090540489414484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+O$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5800514751823313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+P$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4571918811260303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+Q$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.3401827439295522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+R$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2287454704090974E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+S$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1226147337229497E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+T$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0215378416409044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+U$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9252741348960995E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+V$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8335944141867617E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+W$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7462803944635823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+X$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6631241852034121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+Y$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5839277954318206E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+Z$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5085026623160196E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+AA$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4366692022057329E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+AB$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3682563830530788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+AC$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3031013171934086E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+AD$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.241048873517532E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4061)","v":20},4.3088288345730676E-2]
[{"$f":"'4.1. CAPEX'!A4219","v":"hp"},{"$f":"'4.1. CAPEX'!B4219","v":"electricity"},{"$f":"'4.1. CAPEX'!C4219","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4219","v":"Saxony"},{"$f":"'4.1. CAPEX'!E4219","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F4219","v":"high"},{"$f":"'4.1. CAPEX'!G4219","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C4219,'5.2 Technology Specific'!$B:$B,$D4219,'5.2 Technology Specific'!$C:$C,$E4219)","v":16.282002967683937},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4219,'5.4 Capacity Factor'!$C:$C,$D4219,'5.4 Capacity Factor'!$E:$E,$E4219)","v":2374.6689436552247},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+J$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.8565359441732357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+K$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.5300342325459388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+L$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.2190802214723223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+M$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.9229335442593546E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+N$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.6408890897708137E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+O$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.3722753235912512E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+P$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.1164526891345251E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+Q$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.8728120848900236E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+R$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.6407734141809751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+S$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.4197842039818813E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+T$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.2093182895065534E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+U$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.0088745614348126E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+V$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.8179757727950596E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+W$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.6361674026619611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+X$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.4630165739637734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+Y$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.2981110228226403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+Z$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.1410581169739435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+AA$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.9914839209275648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+AB$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.8490323056452999E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+AC$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.7133641006145712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+AD$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.5841562862995919E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4219)","v":20},8.9719972815346508E-2]
[{"$f":"'4.1. CAPEX'!A4399","v":"hp"},{"$f":"'4.1. CAPEX'!B4399","v":"electricity"},{"$f":"'4.1. CAPEX'!C4399","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4399","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E4399","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F4399","v":"high"},{"$f":"'4.1. CAPEX'!G4399","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C4399,'5.2 Technology Specific'!$B:$B,$D4399,'5.2 Technology Specific'!$C:$C,$E4399)","v":18.202300908768525},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4399,'5.4 Capacity Factor'!$C:$C,$D4399,'5.4 Capacity Factor'!$E:$E,$E4399)","v":1865.7492905730144},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+J$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.7560272437129964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+K$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.291454517821901E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+L$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.8490043026875249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+M$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.4276231454166895E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+N$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.0263077575397045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+O$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.6441026262282896E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+P$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.2800977392650391E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+Q$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.9334264183476546E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+R$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.6032632555691959E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+S$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.2888221481611382E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+T$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.9893544268201319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+U$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.7041470731620299E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+V$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.4325210220590768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+W$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.1738295448181676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+X$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.9274567093506375E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+Y$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6928159136672715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+Z$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.4693484892069264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+AA$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.2565223706732625E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+AB$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.0538308292126304E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+AC$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8607912659167913E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+AD$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6769440627778967E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4399)","v":20},0.12766074679963704]
[{"$f":"'4.1. CAPEX'!A4612","v":"hp"},{"$f":"'4.1. CAPEX'!B4612","v":"electricity"},{"$f":"'4.1. CAPEX'!C4612","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4612","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E4612","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F4612","v":"high"},{"$f":"'4.1. CAPEX'!G4612","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C4612,'5.2 Technology Specific'!$B:$B,$D4612,'5.2 Technology Specific'!$C:$C,$E4612)","v":17.211453403393936},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4612,'5.4 Capacity Factor'!$C:$C,$D4612,'5.4 Capacity Factor'!$E:$E,$E4612)","v":1868.0805559354139},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+J$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.2134428297047134E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+K$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.7747074568616315E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+L$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.3568642446301255E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+M$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.958918328219166E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+N$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.5799222173515875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+O$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.2189735403348446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+P$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.8752128955569961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+Q$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.5478218052923759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+R$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.2360207669451204E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+S$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.9390673970905906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+T$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.6562546638958006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+U$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.3869092037102861E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+V$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.1303897178193204E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+W$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.8860854455422091E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+X$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.6534147100402001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+Y$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.4318235333716182E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+Z$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.2207843174967797E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+AA$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.0197945880921706E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+AB$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8283757981830194E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+AC$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6460721887457328E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+AD$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4724497035673648E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4612)","v":20},0.12056085564888426]
[{"$f":"'4.1. CAPEX'!A4841","v":"hp"},{"$f":"'4.1. CAPEX'!B4841","v":"electricity"},{"$f":"'4.1. CAPEX'!C4841","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4841","v":"Saarland"},{"$f":"'4.1. CAPEX'!E4841","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F4841","v":"high"},{"$f":"'4.1. CAPEX'!G4841","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C4841,'5.2 Technology Specific'!$B:$B,$D4841,'5.2 Technology Specific'!$C:$C,$E4841)","v":7.0134765594243493},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4841,'5.4 Capacity Factor'!$C:$C,$D4841,'5.4 Capacity Factor'!$E:$E,$E4841)","v":2506.6677287893208},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+J$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.7979282929579755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+K$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.6646936123409289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+L$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5378034403246942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+M$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4169556574520894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+N$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3018625309067522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+O$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1922500294350019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+P$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0878571708904782E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+Q$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9884354008480741E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+R$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8937480008076899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+S$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.8035695245787521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+T$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7176852615035734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+U$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6358907252414985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+V$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.5579911668966654E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+W$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4838011113301572E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+X$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4131439155525311E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+Y$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3458513481452673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+Z$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2817631887097785E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+AA$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2207268463902651E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+AB$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1625969965621571E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+AC$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.107235234821102E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+AD$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0545097474486686E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4841)","v":20},3.6611789455695425E-2]
[{"$f":"'4.1. CAPEX'!A4977","v":"hp"},{"$f":"'4.1. CAPEX'!B4977","v":"electricity"},{"$f":"'4.1. CAPEX'!C4977","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4977","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E4977","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F4977","v":"high"},{"$f":"'4.1. CAPEX'!G4977","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C4977,'5.2 Technology Specific'!$B:$B,$D4977,'5.2 Technology Specific'!$C:$C,$E4977)","v":23.341927290931732},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4977,'5.4 Capacity Factor'!$C:$C,$D4977,'5.4 Capacity Factor'!$E:$E,$E4977)","v":2246.6603083764062},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+J$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0389611283870609E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+K$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.8948678894005791E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+L$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.4236837041910288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+M$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.9749368611343125E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+N$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.5475589153660124E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+O$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.1405323003485817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+P$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.7528879050938887E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+Q$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.3837027667560838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+R$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.0320978731010326E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+S$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.6972360696200307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+T$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.3783200663047913E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+U$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.0745905393378959E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+V$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.7853243231789494E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+W$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.5098326887418553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+X$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.2474597035636729E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+Y$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.9975806700606395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+Z$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.7596006381529906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+AA$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.5329529887171332E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+AB$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.3170980844925077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+AC$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.1115219852309601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+AD$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.915735224029486E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4977)","v":20},0.13595139725666358]
[{"$f":"'4.1. CAPEX'!A5283","v":"hp"},{"$f":"'4.1. CAPEX'!B5283","v":"electricity"},{"$f":"'4.1. CAPEX'!C5283","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5283","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E5283","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F5283","v":"mid"},{"$f":"'4.1. CAPEX'!G5283","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C5283,'5.2 Technology Specific'!$B:$B,$D5283,'5.2 Technology Specific'!$C:$C,$E5283)","v":15.059119342119477},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5283,'5.4 Capacity Factor'!$C:$C,$D5283,'5.4 Capacity Factor'!$E:$E,$E5283)","v":1245.3870372902759},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+J$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2091919131329038E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+K$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1516113458408606E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+L$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0967727103246292E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+M$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0445454384044086E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+N$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9480517943277037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+O$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4743350422168589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+P$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0231762306827237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+Q$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5935011720787834E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+R$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.1842868305512222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+S$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.79455888623926E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+T$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4233894154659618E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+U$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0698946813961532E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+V$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7332330299010998E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+W$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4126028856200936E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+X$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1072408434477091E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+Y$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8164198509025782E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+Z$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5394474770500751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+AA$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2756642638572141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+AB$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0244421560544893E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+AC$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7851830057661802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+AD$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5573171483487438E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5283)","v":20},0.15822664164258615]
[{"$f":"'4.1. CAPEX'!A5346","v":"hp"},{"$f":"'4.1. CAPEX'!B5346","v":"electricity"},{"$f":"'4.1. CAPEX'!C5346","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5346","v":"Bremen"},{"$f":"'4.1. CAPEX'!E5346","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F5346","v":"mid"},{"$f":"'4.1. CAPEX'!G5346","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C5346,'5.2 Technology Specific'!$B:$B,$D5346,'5.2 Technology Specific'!$C:$C,$E5346)","v":16.116452567982002},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5346,'5.4 Capacity Factor'!$C:$C,$D5346,'5.4 Capacity Factor'!$E:$E,$E5346)","v":1243.8668956766739},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+J$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2956734055708201E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+K$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2339746719722097E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+L$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1752139733068663E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+M$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1192514031493964E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+N$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0659537172851395E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+O$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0151940164620375E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+P$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.668514442495597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+Q$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.208108992852947E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+R$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.7696276122409041E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+S$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.3520262973722885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+T$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.9543107594021792E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+U$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.5755340565735038E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+V$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.2147943395938141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+W$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.8712327043750597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+X$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.5440311470238684E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+Y$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.2324106162132062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+Z$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.9356291582982916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+AA$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.6529801507602768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+AB$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.3837906197716926E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+AC$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.127419637877802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+AD$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.88325679797886E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5346)","v":20},0.16954302241231614]
[{"$f":"'4.1. CAPEX'!A5540","v":"hp"},{"$f":"'4.1. CAPEX'!B5540","v":"electricity"},{"$f":"'4.1. CAPEX'!C5540","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5540","v":"Bremen"},{"$f":"'4.1. CAPEX'!E5540","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F5540","v":"mid"},{"$f":"'4.1. CAPEX'!G5540","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C5540,'5.2 Technology Specific'!$B:$B,$D5540,'5.2 Technology Specific'!$C:$C,$E5540)","v":6.9796535407212597},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5540,'5.4 Capacity Factor'!$C:$C,$D5540,'5.4 Capacity Factor'!$E:$E,$E5540)","v":2487.7337913533479},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+J$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8056271796365597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+K$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.6720258853681522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+L$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5447865574934783E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+M$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4236062452318839E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+N$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3081964240303657E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+O$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1982823086003482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+P$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0936021986669986E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+Q$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9939068558733316E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+R$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.898958910355554E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+S$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.8085322955767181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+T$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7224117100730649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+U$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6403921048314901E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+V$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.5622781950776099E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+W$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4878839953120092E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+X$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4170323764876281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+Y$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3495546442739311E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+Z$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2852901374037441E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+AA$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2240858451464227E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+AB$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.165796042996593E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+AC$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.110281945711041E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+AD$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0574113768676582E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5540)","v":20},3.6712531858146928E-2]
[{"$f":"'4.1. CAPEX'!A5720","v":"hp"},{"$f":"'4.1. CAPEX'!B5720","v":"electricity"},{"$f":"'4.1. CAPEX'!C5720","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5720","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E5720","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F5720","v":"mid"},{"$f":"'4.1. CAPEX'!G5720","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C5720,'5.2 Technology Specific'!$B:$B,$D5720,'5.2 Technology Specific'!$C:$C,$E5720)","v":7.2781019583254345},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5720,'5.4 Capacity Factor'!$C:$C,$D5720,'5.4 Capacity Factor'!$E:$E,$E5720)","v":1998.3214750052073},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+J$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6421076635362029E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+K$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4686739652725739E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+L$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3034990145453086E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+M$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1461895376621984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+N$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9963709882497129E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+O$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8536866554759168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+P$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7177968147389688E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+Q$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5883779187990175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+R$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4651218274276362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+S$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3477350737406057E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+T$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2359381654672435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+U$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1294649194926124E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+V$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0280618280882029E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+W$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9314874553220975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+X$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8395118622115219E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+Y$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.751916059249068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+Z$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6684914849991125E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+AA$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.589039509522964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+AB$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.513370961450442E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+AC$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4413056775718495E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+AD$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3726720738779521E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5720)","v":20},4.765814738282325E-2]
[{"$f":"'4.1. CAPEX'!A5897","v":"hp"},{"$f":"'4.1. CAPEX'!B5897","v":"electricity"},{"$f":"'4.1. CAPEX'!C5897","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5897","v":"Saarland"},{"$f":"'4.1. CAPEX'!E5897","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F5897","v":"mid"},{"$f":"'4.1. CAPEX'!G5897","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C5897,'5.2 Technology Specific'!$B:$B,$D5897,'5.2 Technology Specific'!$C:$C,$E5897)","v":7.5730670164208584},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5897,'5.4 Capacity Factor'!$C:$C,$D5897,'5.4 Capacity Factor'!$E:$E,$E5897)","v":2005.3341830314566},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+J$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.7764613402104779E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+K$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5966298478195026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+L$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4253617598280976E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+M$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.2622492950743786E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+N$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.1069040905470275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+O$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9589562767114545E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+P$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.8180535968680524E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+Q$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6838605684457637E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+R$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.5560576842340609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+S$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.4343406516514864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+T$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.318419668239511E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+U$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.2080187316566766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+V$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.1028749825301686E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+W$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.0027380786001602E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+X$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.9073695986668198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+Y$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.8165424749207802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+Z$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.7300404523055051E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+AA$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6476575736242903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+AB$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5691976891659908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+AC$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.494473989681896E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+AD$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.4233085616018057E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5897)","v":20},4.9416208350782094E-2]
[{"$f":"'4.1. CAPEX'!A6162","v":"hp"},{"$f":"'4.1. CAPEX'!B6162","v":"electricity"},{"$f":"'4.1. CAPEX'!C6162","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6162","v":"Bremen"},{"$f":"'4.1. CAPEX'!E6162","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F6162","v":"mid"},{"$f":"'4.1. CAPEX'!G6162","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C6162,'5.2 Technology Specific'!$B:$B,$D6162,'5.2 Technology Specific'!$C:$C,$E6162)","v":27.206785253340239},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6162,'5.4 Capacity Factor'!$C:$C,$D6162,'5.4 Capacity Factor'!$E:$E,$E6162)","v":1741.4136539473434},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+J$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5623390336735533E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+K$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4879419368319555E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+L$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4170875588875767E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+M$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.349607198940549E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+N$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2853401894671898E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+O$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2241335137782758E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+P$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1658414416935962E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+Q$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1103251825653294E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+R$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0574525548241235E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+S$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0070976712610698E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+T$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.5914063929625707E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+U$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.1346727552024474E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+V$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.6996883382880457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+W$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.2854174650362333E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+X$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.890873776224985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+Y$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.5151178821190314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+Z$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.1572551258276499E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+AA$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.816433453169189E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+AB$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.4918413839706564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+AC$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.1827060799720538E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+AD$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.8882915047352895E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6162)","v":20},0.20443707547200504]
[{"$f":"'4.1. CAPEX'!A6266","v":"hp"},{"$f":"'4.1. CAPEX'!B6266","v":"electricity"},{"$f":"'4.1. CAPEX'!C6266","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6266","v":"Hesse"},{"$f":"'4.1. CAPEX'!E6266","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F6266","v":"mid"},{"$f":"'4.1. CAPEX'!G6266","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C6266,'5.2 Technology Specific'!$B:$B,$D6266,'5.2 Technology Specific'!$C:$C,$E6266)","v":6.7436126857538623},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6266,'5.4 Capacity Factor'!$C:$C,$D6266,'5.4 Capacity Factor'!$E:$E,$E6266)","v":2493.5300058550006},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+J$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.7044441694783461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+K$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.575661113788901E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+L$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.4530105845608583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+M$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.3362005567246266E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+N$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.2249529111663113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+O$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1190027725393437E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+P$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0180978786088991E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+Q$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9219979796275227E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+R$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8304742663119266E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+S$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7433088250589776E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+T$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6602941191037881E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+U$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5812324943845601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+V$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.5059357089376765E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+W$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4342244847025487E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+X$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.3659280806690944E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+Y$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3008838863515181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+Z$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2389370346204934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+AA$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1799400329718984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+AB$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.123752412354189E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+AC$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0702403927182753E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+AD$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0192765644935955E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6266)","v":20},3.5388519704679759E-2]
[{"$f":"'4.1. CAPEX'!A6523","v":"hp"},{"$f":"'4.1. CAPEX'!B6523","v":"electricity"},{"$f":"'4.1. CAPEX'!C6523","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6523","v":"Saxony"},{"$f":"'4.1. CAPEX'!E6523","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F6523","v":"low"},{"$f":"'4.1. CAPEX'!G6523","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C6523,'5.2 Technology Specific'!$B:$B,$D6523,'5.2 Technology Specific'!$C:$C,$E6523)","v":9.9917003566829283},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6523,'5.4 Capacity Factor'!$C:$C,$D6523,'5.4 Capacity Factor'!$E:$E,$E6523)","v":1374.8083358003935},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+J$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.2677042293796575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+K$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.9216230755996732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+L$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.5920219767615935E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+M$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.2781161683443743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+N$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.9791582555660718E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+O$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.694436433872449E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+P$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.4232727941642377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+Q$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.1650217087278443E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+R$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.9190682940265188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+S$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.6848269466919223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+T$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.4617399492304028E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+U$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.2492761421241924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+V$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.0469296591658984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+W$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.8542187230151403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+X$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.6706844981096586E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+Y$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.4958899981996734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+Z$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.3294190459044514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+AA$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.1708752818137629E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+AB$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.0198812207750123E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+AC$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.8760773531190591E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+AD$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.7391212886848184E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6523)","v":20},9.5100241754591586E-2]
[{"$f":"'4.1. CAPEX'!A6784","v":"hp"},{"$f":"'4.1. CAPEX'!B6784","v":"electricity"},{"$f":"'4.1. CAPEX'!C6784","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6784","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E6784","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F6784","v":"low"},{"$f":"'4.1. CAPEX'!G6784","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C6784,'5.2 Technology Specific'!$B:$B,$D6784,'5.2 Technology Specific'!$C:$C,$E6784)","v":16.779816304495977},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6784,'5.4 Capacity Factor'!$C:$C,$D6784,'5.4 Capacity Factor'!$E:$E,$E6784)","v":2378.6709179592131},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+J$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.0542823632334418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+K$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.7183641554604207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+L$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.3984420528194483E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+M$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.0937543360185219E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+N$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.803575558112878E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+O$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.5272148172503602E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+P$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.2640141116670099E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+Q$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.0133467730161989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+R$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.7746159743011427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+S$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.5472533088582309E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+T$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.3307174370078392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+U$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.1244927971503227E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+V$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.928088378238403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+W$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.7410365507032401E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+X$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.5628919530507055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+Y$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.3932304314768613E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+Z$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.2316480299779634E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+AA$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.0777600285504412E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+AB$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.9312000271908964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+AC$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.7916190735151392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+AD$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.6586848319191804E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6784)","v":20},9.2307548157599464E-2]
[{"$f":"'4.1. CAPEX'!A6817","v":"hp"},{"$f":"'4.1. CAPEX'!B6817","v":"electricity"},{"$f":"'4.1. CAPEX'!C6817","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6817","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E6817","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F6817","v":"low"},{"$f":"'4.1. CAPEX'!G6817","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C6817,'5.2 Technology Specific'!$B:$B,$D6817,'5.2 Technology Specific'!$C:$C,$E6817)","v":16.439343362011897},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6817,'5.4 Capacity Factor'!$C:$C,$D6817,'5.4 Capacity Factor'!$E:$E,$E6817)","v":2352.8660792211294},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+J$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.9869439264702319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+K$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.65423231092403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+L$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.3373641056419334E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+M$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.0355848625161263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+N$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.7481760595391685E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+O$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.4744533900373035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+P$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.2137651333688606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+Q$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.9654906032084375E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+R$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.7290386697223224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+S$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.5038463521164971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+T$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.2893774782061878E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+U$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.0851214078154166E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+V$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.890591816967064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+W$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.7053255399686316E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+X$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.5288814666367932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+Y$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.3608394920350399E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+Z$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.2007995162238478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+AA$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.0483804916417593E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+AB$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.903219515849295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+AC$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.7649709674755188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+AD$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.6333056833100182E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6817)","v":20},9.1426403106364462E-2]
[{"$f":"'4.1. CAPEX'!A7041","v":"hp"},{"$f":"'4.1. CAPEX'!B7041","v":"electricity"},{"$f":"'4.1. CAPEX'!C7041","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7041","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E7041","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F7041","v":"low"},{"$f":"'4.1. CAPEX'!G7041","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C7041,'5.2 Technology Specific'!$B:$B,$D7041,'5.2 Technology Specific'!$C:$C,$E7041)","v":27.588620015150948},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7041,'5.4 Capacity Factor'!$C:$C,$D7041,'5.4 Capacity Factor'!$E:$E,$E7041)","v":1747.4024620705377},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+J$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5788360503086709E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+K$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5036533812463532E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+L$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4320508392822411E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+M$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3638579421735629E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+N$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2989123258795839E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+O$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2370593579805559E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+P$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1781517695052915E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+Q$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1220493042907537E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+R$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.068618385038813E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+S$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0177317952750601E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+T$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.6926837645243819E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+U$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.2311273947851234E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+V$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.7915498997953572E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+W$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.3729046664717671E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+X$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.974194920449304E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+Y$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.5944713528088587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+Z$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.2328298598179613E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+AA$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.8884093903028194E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+AB$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.5603898955264948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+AC$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.2479903766919E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+AD$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.9504670254208573E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7041)","v":20},0.20659576303098284]
[{"$f":"'4.1. CAPEX'!A7186","v":"hp"},{"$f":"'4.1. CAPEX'!B7186","v":"electricity"},{"$f":"'4.1. CAPEX'!C7186","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7186","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E7186","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F7186","v":"low"},{"$f":"'4.1. CAPEX'!G7186","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C7186,'5.2 Technology Specific'!$B:$B,$D7186,'5.2 Technology Specific'!$C:$C,$E7186)","v":18.678421590263223},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7186,'5.4 Capacity Factor'!$C:$C,$D7186,'5.4 Capacity Factor'!$E:$E,$E7186)","v":1872.2169236470047},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+J$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.976633238566391E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+K$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.5015554653013236E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+L$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.0491004431441178E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+M$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.6181908982324931E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+N$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.2078008554595187E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+O$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.8169531956757306E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+P$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.4447173292149825E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+Q$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.0902069802047437E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+R$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.7525780763854713E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+S$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.4310267394147346E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+T$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.1247873708711754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+U$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8331308294011187E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+V$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5553626946677334E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+W$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2908216139692689E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+X$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.0388777275897807E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+Y$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.7989311691331235E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+Z$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.570410637269642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+AA$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.3527720354948965E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+AB$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.1454971766618056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+AC$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.94809254920172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+AD$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.7600881420968763E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7186)","v":20},0.13054744702585977]
[{"$f":"'4.1. CAPEX'!A7402","v":"hp"},{"$f":"'4.1. CAPEX'!B7402","v":"electricity"},{"$f":"'4.1. CAPEX'!C7402","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7402","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E7402","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F7402","v":"low"},{"$f":"'4.1. CAPEX'!G7402","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C7402,'5.2 Technology Specific'!$B:$B,$D7402,'5.2 Technology Specific'!$C:$C,$E7402)","v":15.784086710921477},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7402,'5.4 Capacity Factor'!$C:$C,$D7402,'5.4 Capacity Factor'!$E:$E,$E7402)","v":2363.0129260692047},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+J$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.679644675993285E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+K$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.3615663580888424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+L$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.0586346267512787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+M$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.7701282159535981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+N$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.4953602056700942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+O$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.2336763863524705E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+P$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.9844537012880673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+Q$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.747098763131492E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+R$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.5210464410776119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+S$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.3057585153120108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+T$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.1007223955352489E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+U$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.9054499005097601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+V$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.719476095723582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+W$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.5423581864034107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+X$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.3736744632413443E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+Y$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.2130232983250888E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+Z$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.060022188881037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+AA$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.9143068465533684E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+AB$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.775530330050827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+AC$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.6433622190960258E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+AD$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.5174878277105009E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7402)","v":20},8.7405293813938453E-2]
[{"$f":"'4.1. CAPEX'!A7555","v":"hp"},{"$f":"'4.1. CAPEX'!B7555","v":"electricity"},{"$f":"'4.1. CAPEX'!C7555","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7555","v":"Bremen"},{"$f":"'4.1. CAPEX'!E7555","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F7555","v":"low"},{"$f":"'4.1. CAPEX'!G7555","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C7555,'5.2 Technology Specific'!$B:$B,$D7555,'5.2 Technology Specific'!$C:$C,$E7555)","v":17.149582854711518},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7555,'5.4 Capacity Factor'!$C:$C,$D7555,'5.4 Capacity Factor'!$E:$E,$E7555)","v":2363.34710178568},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+J$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.2564807944435102E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+K$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.9109340899461994E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+L$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.5818419904249527E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+M$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.2684209432618586E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+N$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.9699247078684372E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+O$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.685642578922321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+P$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.4148976942117351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+Q$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.1570454230587945E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+R$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.9114718314845667E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+S$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.6775922204614915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+T$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.4548497337728492E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+U$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.2427140321646181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+V$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.0406800306329697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+W$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.8482666958409234E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+X$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.6650159008008803E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+Y$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.4904913340960751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+Z$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.3242774610438815E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+AA$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.1659785343275057E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+AB$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.0152176517404816E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+AC$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.8716358588004587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+AD$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.734891294095675E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7555)","v":20},9.4953379507304508E-2]
[{"$f":"'4.1. CAPEX'!A7844","v":"hp"},{"$f":"'4.1. CAPEX'!B7844","v":"electricity"},{"$f":"'4.1. CAPEX'!C7844","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D7844","v":"Bremen"},{"$f":"'4.1. CAPEX'!E7844","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F7844","v":"high"},{"$f":"'4.1. CAPEX'!G7844","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C7844,'5.2 Technology Specific'!$B:$B,$D7844,'5.2 Technology Specific'!$C:$C,$E7844)","v":5.7450060977275337},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7844,'5.4 Capacity Factor'!$C:$C,$D7844,'5.4 Capacity Factor'!$E:$E,$E7844)","v":1722.2772401677023},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+J$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3357034301679145E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+K$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.176860409683728E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+L$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0255813425559314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+M$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8815060405294581E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+N$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7442914671709129E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+O$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6136109211151548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+P$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4891532582049097E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+Q$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.3706221506713423E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+R$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2577353815917546E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+S$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1502241729445281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+T$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0478325456614556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+U$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9503167101537669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+V$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8574444858607307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+W$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7689947484387908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+X$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6847569032750393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+Y$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6045303840714654E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+Z$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5281241753061577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+AA$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4553563574344357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+AB$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3860536737470817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+AC$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3200511178543635E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+AD$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2571915408136796E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7844)","v":18},4.0942644884837474E-2]
[{"$f":"'4.1. CAPEX'!A7920","v":"hp"},{"$f":"'4.1. CAPEX'!B7920","v":"electricity"},{"$f":"'4.1. CAPEX'!C7920","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D7920","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E7920","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F7920","v":"high"},{"$f":"'4.1. CAPEX'!G7920","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C7920,'5.2 Technology Specific'!$B:$B,$D7920,'5.2 Technology Specific'!$C:$C,$E7920)","v":12.000606965505579},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7920,'5.4 Capacity Factor'!$C:$C,$D7920,'5.4 Capacity Factor'!$E:$E,$E7920)","v":1543.1753232138583},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+J$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.7765674353273053E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+K$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.4062547003117193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+L$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.05357590505878E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+M$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.7176913381512184E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+N$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.3978012744297322E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+O$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.093144070885459E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+P$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.8029943532242473E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+Q$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.5266612887849963E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+R$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.263486941699997E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+S$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.0128447063809492E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+T$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.774137815600904E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+U$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.5467979196199089E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+V$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.3302837329713424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+W$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.1240797456869914E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+X$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.9276949958923744E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+Y$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.7406619008498788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+Z$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.5625351436665517E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+AA$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.3928906130157631E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+AB$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2313243933483459E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+AC$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.0774518031889005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+AD$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.9309064792275245E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7920)","v":18},9.5450103881558127E-2]
[{"$f":"'4.1. CAPEX'!A8106","v":"hp"},{"$f":"'4.1. CAPEX'!B8106","v":"electricity"},{"$f":"'4.1. CAPEX'!C8106","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8106","v":"Saxony"},{"$f":"'4.1. CAPEX'!E8106","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F8106","v":"high"},{"$f":"'4.1. CAPEX'!G8106","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C8106,'5.2 Technology Specific'!$B:$B,$D8106,'5.2 Technology Specific'!$C:$C,$E8106)","v":9.4516504185187564},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8106,'5.4 Capacity Factor'!$C:$C,$D8106,'5.4 Capacity Factor'!$E:$E,$E8106)","v":1211.3695825933535},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+J$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.8024498504281788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+K$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.4309046194554083E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+L$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.07705201852896E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+M$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.7400495414561522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+N$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.4190948013868121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+O$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.1134236203683918E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+P$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.8223082098746593E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+Q$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.5450554379758649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+R$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.2810051790246346E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+S$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.029528741928223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+T$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.7900273732649741E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+U$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.5619308316809278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+V$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.344696030172312E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+W$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.1378057430212492E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+X$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.9407673743059521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+Y$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.7531117850532871E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+Z$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.5743921762412261E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+AA$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.4041830249916432E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+AB$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2420790714206126E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+AC$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.0876943537339169E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+AD$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.9406612892703974E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8106)","v":18},9.5767786359158863E-2]
[{"$f":"'4.1. CAPEX'!A8466","v":"hp"},{"$f":"'4.1. CAPEX'!B8466","v":"electricity"},{"$f":"'4.1. CAPEX'!C8466","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8466","v":"Bremen"},{"$f":"'4.1. CAPEX'!E8466","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F8466","v":"high"},{"$f":"'4.1. CAPEX'!G8466","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C8466,'5.2 Technology Specific'!$B:$B,$D8466,'5.2 Technology Specific'!$C:$C,$E8466)","v":10.4855871198699},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8466,'5.4 Capacity Factor'!$C:$C,$D8466,'5.4 Capacity Factor'!$E:$E,$E8466)","v":861.13862008385115},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+J$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2176421862079409E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+K$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1596592249599438E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+L$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1044373571047083E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+M$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0518451020044841E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+N$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0017572400042706E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+O$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.5405451428978143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+P$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0862334694264916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+Q$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6535556851680857E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+R$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2414816049219859E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+S$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8490300999257013E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+T$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4752667618340008E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+U$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1193016779371437E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+V$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7802873123210903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+W$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.457416487924846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+X$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.149920464690331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+Y$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8570671092288851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+Z$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5781591516465574E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+AA$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3125325253776737E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+AB$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.059554786073975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+AC$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8186236057847377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+AD$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5891653388426077E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8466)","v":18},0.14945420859611408]
[{"$f":"'4.1. CAPEX'!A8475","v":"hp"},{"$f":"'4.1. CAPEX'!B8475","v":"electricity"},{"$f":"'4.1. CAPEX'!C8475","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8475","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E8475","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F8475","v":"high"},{"$f":"'4.1. CAPEX'!G8475","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C8475,'5.2 Technology Specific'!$B:$B,$D8475,'5.2 Technology Specific'!$C:$C,$E8475)","v":10.18666621566144},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8475,'5.4 Capacity Factor'!$C:$C,$D8475,'5.4 Capacity Factor'!$E:$E,$E8475)","v":859.89836877888888},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+J$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1846360669490701E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+K$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.128224825665781E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+L$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0744998339674105E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+M$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0233331752070576E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+N$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.7460302400672154E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+O$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.2819335619687762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+P$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.8399367256845503E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+Q$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.418987357794807E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+R$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.0180831978998168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+S$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.6362697122855398E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+T$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.272637821224324E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+U$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.9263217344993555E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+V$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.596496889999387E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+W$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.2823779904756056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+X$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.9832171337862927E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+Y$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.6983020321774193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+Z$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.4269543163594476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+AA$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.168527920342331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+AB$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.9224075431831722E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+AC$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6880071839839731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+AD$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4647687466514031E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8475)","v":18},0.14540301565245806]
[{"$f":"'4.1. CAPEX'!A8723","v":"hp"},{"$f":"'4.1. CAPEX'!B8723","v":"electricity"},{"$f":"'4.1. CAPEX'!C8723","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8723","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E8723","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F8723","v":"high"},{"$f":"'4.1. CAPEX'!G8723","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C8723,'5.2 Technology Specific'!$B:$B,$D8723,'5.2 Technology Specific'!$C:$C,$E8723)","v":4.6534178351467785},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8723,'5.4 Capacity Factor'!$C:$C,$D8723,'5.4 Capacity Factor'!$E:$E,$E8723)","v":1382.5601897700958},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+J$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3657976481447725E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+K$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2055215696616879E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+L$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0528776853920836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+M$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9075025575162699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+N$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7690500547774004E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+O$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6371905283594285E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+P$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5116100270089797E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+Q$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.3920095495323615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+R$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2781043328879637E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+S$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1696231741790127E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+T$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0663077849323933E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+U$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9679121761260886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+V$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.874202072501037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+W$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7849543547628921E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+X$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6999565283456119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+Y$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6190062174720108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+Z$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5419106833066772E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+AA$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4684863650539779E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+AB$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3985584429085504E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+AC$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.331960421817667E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+AD$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2685337350644449E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8723)","v":18},4.1312023309960651E-2]
[{"$f":"'4.1. CAPEX'!A8903","v":"hp"},{"$f":"'4.1. CAPEX'!B8903","v":"electricity"},{"$f":"'4.1. CAPEX'!C8903","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8903","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E8903","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F8903","v":"high"},{"$f":"'4.1. CAPEX'!G8903","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C8903,'5.2 Technology Specific'!$B:$B,$D8903,'5.2 Technology Specific'!$C:$C,$E8903)","v":4.6247445460028711},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8903,'5.4 Capacity Factor'!$C:$C,$D8903,'5.4 Capacity Factor'!$E:$E,$E8903)","v":1032.4802487383622},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+J$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.4792571593055379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+K$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.265959199338607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+L$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.0628182850843877E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+M$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.8693507476994168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+N$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.6850959501899213E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+O$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.5096151906570676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+P$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.342490657768636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+Q$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.1833244359701289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+R$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.0317375580667899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+S$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.8873691029207521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+T$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.7498753361150019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+U$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.6189288915380968E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+V$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.4942179919410449E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+W$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.3754457066105187E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+X$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.2623292443909706E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+Y$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.1545992803723522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+Z$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.051999314640336E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+AA$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.9542850615622241E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+AB$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.8612238681544994E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+AC$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.7725941601471422E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+AD$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.6881849144258498E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8903)","v":18},{"$f":"SUMIFS($J8903:$AE8903,$J$5:$AE$5,\"<\"&$AE8903)","v":5.4978699114171789E-2}]
[{"$f":"'4.1. CAPEX'!A9026","v":"hp"},{"$f":"'4.1. CAPEX'!B9026","v":"electricity"},{"$f":"'4.1. CAPEX'!C9026","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9026","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E9026","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F9026","v":"high"},{"$f":"'4.1. CAPEX'!G9026","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C9026,'5.2 Technology Specific'!$B:$B,$D9026,'5.2 Technology Specific'!$C:$C,$E9026)","v":4.4891498763648627},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9026,'5.4 Capacity Factor'!$C:$C,$D9026,'5.4 Capacity Factor'!$E:$E,$E9026)","v":1371.7113984123189},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+J$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2726635366308165E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+K$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.1168224158388729E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+L$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9684023007989263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+M$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8270498102846917E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+N$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6924283907473257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+O$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5642175149974528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+P$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4421119190451935E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+Q$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.3258208752811359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+R$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2150675002677489E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+S$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1095880954930942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+T$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0091315195172326E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+U$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9134585900164119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+V$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8223415143013449E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+W$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7355633469536614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+X$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6529174732892017E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+Y$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5742071174182869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+Z$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4992448737317018E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+AA$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4278522606968587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+AB$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3598592959017703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+AC$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2951040913350192E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+AD$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2334324679381136E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9026)","v":18},4.0168889055309957E-2]
[{"$f":"'4.1. CAPEX'!A9345","v":"hp"},{"$f":"'4.1. CAPEX'!B9345","v":"electricity"},{"$f":"'4.1. CAPEX'!C9345","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9345","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E9345","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F9345","v":"mid"},{"$f":"'4.1. CAPEX'!G9345","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C9345,'5.2 Technology Specific'!$B:$B,$D9345,'5.2 Technology Specific'!$C:$C,$E9345)","v":9.8579105806802403},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9345,'5.4 Capacity Factor'!$C:$C,$D9345,'5.4 Capacity Factor'!$E:$E,$E9345)","v":1209.7401660488335},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+J$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.1487833977418808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+K$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.7607460930875054E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+L$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.391186755321434E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+M$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.0392254812585075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+N$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.7040242678652459E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+O$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.3847850170145196E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+P$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.080747635251924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+Q$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.7911882240494501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+R$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.5154173562375723E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+S$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.2527784345119738E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+T$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.0026461281066411E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+U$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.7644248839110864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+V$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.5375475084867495E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+W$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.321473817606428E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+X$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.1156893501013607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+Y$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.9197041429536754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+Z$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.7330515647177867E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+AA$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.5552872044931298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+AB$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.3859878138029808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+AC$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.2247502988599817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+AD$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.0711907608190303E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9345)","v":18},0.10001870726271687]
[{"$f":"'4.1. CAPEX'!A9581","v":"hp"},{"$f":"'4.1. CAPEX'!B9581","v":"electricity"},{"$f":"'4.1. CAPEX'!C9581","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9581","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E9581","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F9581","v":"mid"},{"$f":"'4.1. CAPEX'!G9581","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C9581,'5.2 Technology Specific'!$B:$B,$D9581,'5.2 Technology Specific'!$C:$C,$E9581)","v":4.5786494635388815},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9581,'5.4 Capacity Factor'!$C:$C,$D9581,'5.4 Capacity Factor'!$E:$E,$E9581)","v":1031.8780425346667},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+J$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.4372002066174971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+K$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.2259049586833306E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+L$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.0246713892222192E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+M$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.8330203706878276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+N$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.6504955911312647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+O$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.4766624677440615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+P$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.3111071121372016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+Q$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.1534353448925724E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+R$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.0032717570405458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+S$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.8602588162290909E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+T$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.7240560154562772E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+U$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.5943390623393114E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+V$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.4707991069898207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+W$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.3531420066569718E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+X$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.2410876253875925E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+Y$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.134369167035802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+Z$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.0327325400340971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+AA$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.9359357524134256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+AB$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.8437483356318338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+AC$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.7559507958398418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+AD$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.6723340912760398E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9581)","v":18},5.4462489290698898E-2]
[{"$f":"'4.1. CAPEX'!A9602","v":"hp"},{"$f":"'4.1. CAPEX'!B9602","v":"electricity"},{"$f":"'4.1. CAPEX'!C9602","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9602","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E9602","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F9602","v":"mid"},{"$f":"'4.1. CAPEX'!G9602","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C9602,'5.2 Technology Specific'!$B:$B,$D9602,'5.2 Technology Specific'!$C:$C,$E9602)","v":4.5873135512375711},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9602,'5.4 Capacity Factor'!$C:$C,$D9602,'5.4 Capacity Factor'!$E:$E,$E9602)","v":1028.7835488092389},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+J$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.4589686105956277E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+K$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.246636771995836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+L$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.0444159733293676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+M$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.8518247365041591E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+N$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.6684045109563424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+O$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.4937185818631829E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+P$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.3273510303458887E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+Q$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.1689057431865601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+R$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.0180054697014863E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+S$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.8742909235252249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+T$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.7374199271668806E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+U$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.6070665973017913E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+V$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.4829205688588489E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+W$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.3646862560560461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+X$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.2520821486248063E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+Y$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.1448401415474342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+Z$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.0427048967118422E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+AA$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.9454332349636589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+AB$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.8527935571082466E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+AC$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.7645652924840444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+AD$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.680538373794328E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9602)","v":18},5.472967612323499E-2]
[{"$f":"'4.1. CAPEX'!A9946","v":"hp"},{"$f":"'4.1. CAPEX'!B9946","v":"electricity"},{"$f":"'4.1. CAPEX'!C9946","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9946","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E9946","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F9946","v":"mid"},{"$f":"'4.1. CAPEX'!G9946","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C9946,'5.2 Technology Specific'!$B:$B,$D9946,'5.2 Technology Specific'!$C:$C,$E9946)","v":8.750122785320956},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9946,'5.4 Capacity Factor'!$C:$C,$D9946,'5.4 Capacity Factor'!$E:$E,$E9946)","v":1635.9320257402187},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+J$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.3487080438820445E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+K$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.0940076608400418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+L$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.8514358674667073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+M$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.6204151118730535E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+N$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.4003953446410038E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+O$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.1908527091819086E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+P$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.9912882944589606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+Q$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.8012269471037713E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+R$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.6202161400988304E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+S$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.4478248953322193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+T$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.2836427574592562E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+U$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.1272788166278628E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+V$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.9783607777408225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+W$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.8365340740388778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+X$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.7014610228941701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+Y$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.5728200218039705E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+Z$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.4503047826704484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+AA$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.3336236025432839E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+AB$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.2224986690888419E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+AC$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.1166653991322305E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+AD$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0158718086973624E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9946)","v":18},6.5650396870657241E-2]
[{"$f":"'4.1. CAPEX'!A10044","v":"hp"},{"$f":"'4.1. CAPEX'!B10044","v":"electricity"},{"$f":"'4.1. CAPEX'!C10044","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10044","v":"Berlin"},{"$f":"'4.1. CAPEX'!E10044","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10044","v":"mid"},{"$f":"'4.1. CAPEX'!G10044","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C10044,'5.2 Technology Specific'!$B:$B,$D10044,'5.2 Technology Specific'!$C:$C,$E10044)","v":10.540147090834374},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10044,'5.4 Capacity Factor'!$C:$C,$D10044,'5.4 Capacity Factor'!$E:$E,$E10044)","v":872.60413274908456},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+J$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2078956190166442E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+K$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1503767800158516E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+L$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.09559693334843E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+M$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0434256508080286E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+N$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9373871505526543E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+O$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4641782386215741E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+P$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0135030844015005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+Q$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5842886518109514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+R$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.1755130017247164E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+S$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7862028587854437E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+T$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4154312940813748E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+U$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0623155181727378E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+V$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7260147792121321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+W$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4057283611544105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+X$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1006936772899159E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+Y$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8101844545618226E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+Z$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.533509004344594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+AA$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2700085755662792E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+AB$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0190557862535993E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+AC$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7800531297653324E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+AD$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5524315521574595E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10044)","v":18},0.14825790848216963]
[{"$f":"'4.1. CAPEX'!A10224","v":"hp"},{"$f":"'4.1. CAPEX'!B10224","v":"electricity"},{"$f":"'4.1. CAPEX'!C10224","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10224","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E10224","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10224","v":"mid"},{"$f":"'4.1. CAPEX'!G10224","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C10224,'5.2 Technology Specific'!$B:$B,$D10224,'5.2 Technology Specific'!$C:$C,$E10224)","v":10.205942242392158},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10224,'5.4 Capacity Factor'!$C:$C,$D10224,'5.4 Capacity Factor'!$E:$E,$E10224)","v":857.31962400769908},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+J$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1904477579415007E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+K$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1337597694680958E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+L$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0797712090172343E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+M$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0283535323973659E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+N$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.7938431656891985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+O$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.3274696816087604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+P$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.883304458675011E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+Q$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.4602899606428666E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+R$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.0574190101360636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+S$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.6737323906057742E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+T$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.3083165624816902E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+U$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.9603014880777999E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+V$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.6288585600740961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+W$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.3131986286419951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+X$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.0125701225161874E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+Y$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7262572595392237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+Z$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.4535783424183087E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+AA$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.193884135636484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+AB$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.9465563196537943E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+AC$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7110060187178998E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+AD$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4866723987789523E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10224)","v":18},0.14611634645498545]
[{"$f":"'4.1. CAPEX'!A10501","v":"hp"},{"$f":"'4.1. CAPEX'!B10501","v":"electricity"},{"$f":"'4.1. CAPEX'!C10501","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10501","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E10501","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F10501","v":"low"},{"$f":"'4.1. CAPEX'!G10501","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C10501,'5.2 Technology Specific'!$B:$B,$D10501,'5.2 Technology Specific'!$C:$C,$E10501)","v":9.1399700515805513},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10501,'5.4 Capacity Factor'!$C:$C,$D10501,'5.4 Capacity Factor'!$E:$E,$E10501)","v":1643.8148489663458},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+J$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.5602186933205369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+K$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.2954463745909872E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+L$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.0432822615152258E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+M$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.8031259633478339E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+N$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.5744056793788901E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+O$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.3565768375037044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+P$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.1491207976225757E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+Q$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.9515436167834048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+R$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.7633748731270527E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+S$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.5841665458352882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+T$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.4134919484145603E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+U$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.2509447127757715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+V$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.0961378216912113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+W$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9487026873249627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+X$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.8082882736428223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+Y$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.6745602606122109E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+Z$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5472002482021059E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+AA$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4259049982877194E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+AB$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.3103857126549709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+AC$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2003673453856866E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+AD$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0955879479863681E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10501)","v":18},6.8246492593976874E-2]
[{"$f":"'4.1. CAPEX'!A10666","v":"hp"},{"$f":"'4.1. CAPEX'!B10666","v":"electricity"},{"$f":"'4.1. CAPEX'!C10666","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10666","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E10666","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F10666","v":"low"},{"$f":"'4.1. CAPEX'!G10666","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C10666,'5.2 Technology Specific'!$B:$B,$D10666,'5.2 Technology Specific'!$C:$C,$E10666)","v":7.7258459627869716},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10666,'5.4 Capacity Factor'!$C:$C,$D10666,'5.4 Capacity Factor'!$E:$E,$E10666)","v":1291.5252834791199},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+J$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.9819548727493999E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+K$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.6970998788089524E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+L$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.4258094083894778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+M$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.1674375317995024E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+N$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.921369077904289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+O$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.6870181694326557E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+P$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.4638268280311009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+Q$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.2512636457439053E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+R$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.0488225197561007E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+S$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.856021447386762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+T$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.672401378463583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+U$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.4975251223462694E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+V$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3309763069964476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+W$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1723583876156636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+X$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.0212937024911091E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+Y$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.877422573801055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+Z$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7404024512391006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+AA$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6099070964181906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+AB$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4856258061125625E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+AC$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3672626724881548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+AD$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2545358785601476E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10666)","v":18},7.342291039937357E-2]
[{"$f":"'4.1. CAPEX'!A10866","v":"hp"},{"$f":"'4.1. CAPEX'!B10866","v":"electricity"},{"$f":"'4.1. CAPEX'!C10866","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10866","v":"Bremen"},{"$f":"'4.1. CAPEX'!E10866","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10866","v":"low"},{"$f":"'4.1. CAPEX'!G10866","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C10866,'5.2 Technology Specific'!$B:$B,$D10866,'5.2 Technology Specific'!$C:$C,$E10866)","v":10.4855871198699},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10866,'5.4 Capacity Factor'!$C:$C,$D10866,'5.4 Capacity Factor'!$E:$E,$E10866)","v":861.13862008385115},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+J$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2176421862079409E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+K$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1596592249599438E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+L$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1044373571047083E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+M$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0518451020044841E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+N$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0017572400042706E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+O$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.5405451428978143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+P$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0862334694264916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+Q$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6535556851680857E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+R$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2414816049219859E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+S$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8490300999257013E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+T$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4752667618340008E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+U$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1193016779371437E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+V$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7802873123210903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+W$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.457416487924846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+X$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.149920464690331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+Y$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8570671092288851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+Z$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5781591516465574E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+AA$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3125325253776737E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+AB$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.059554786073975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+AC$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8186236057847377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+AD$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5891653388426077E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10866)","v":18},0.14945420859611408]
[{"$f":"'4.1. CAPEX'!A10923","v":"hp"},{"$f":"'4.1. CAPEX'!B10923","v":"electricity"},{"$f":"'4.1. CAPEX'!C10923","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10923","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E10923","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10923","v":"low"},{"$f":"'4.1. CAPEX'!G10923","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C10923,'5.2 Technology Specific'!$B:$B,$D10923,'5.2 Technology Specific'!$C:$C,$E10923)","v":10.18666621566144},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10923,'5.4 Capacity Factor'!$C:$C,$D10923,'5.4 Capacity Factor'!$E:$E,$E10923)","v":859.89836877888888},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+J$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1846360669490701E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+K$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.128224825665781E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+L$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0744998339674105E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+M$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0233331752070576E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+N$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.7460302400672154E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+O$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.2819335619687762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+P$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.8399367256845503E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+Q$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.418987357794807E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+R$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.0180831978998168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+S$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.6362697122855398E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+T$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.272637821224324E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+U$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.9263217344993555E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+V$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.596496889999387E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+W$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.2823779904756056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+X$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.9832171337862927E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+Y$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.6983020321774193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+Z$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.4269543163594476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+AA$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.168527920342331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+AB$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.9224075431831722E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+AC$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6880071839839731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+AD$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4647687466514031E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10923)","v":18},0.14540301565245806]
[{"$f":"'4.1. CAPEX'!A11103","v":"hp"},{"$f":"'4.1. CAPEX'!B11103","v":"electricity"},{"$f":"'4.1. CAPEX'!C11103","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11103","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E11103","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F11103","v":"low"},{"$f":"'4.1. CAPEX'!G11103","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C11103,'5.2 Technology Specific'!$B:$B,$D11103,'5.2 Technology Specific'!$C:$C,$E11103)","v":12.158862033807498},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11103,'5.4 Capacity Factor'!$C:$C,$D11103,'5.4 Capacity Factor'!$E:$E,$E11103)","v":1560.0999542890386},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+J$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.7936429652345433E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+K$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.4225171097471836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+L$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.0690639140449374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+M$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.7324418228999396E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+N$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.4118493551428004E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+O$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.1065231953740945E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+P$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.8157363765467575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+Q$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.5387965490921488E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+R$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.2750443324687145E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+S$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.0238517452082989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+T$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.7846207097221897E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+U$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.5567816283068469E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+V$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.3397920269589024E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+W$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.1331352637703827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+X$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.9363192988289362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+Y$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.7488755226942239E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+Z$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.5703576406611662E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+AA$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.4003406101534911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+AB$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2384196287176107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+AC$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.0842091702072481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+AD$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.9373420668640459E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11103)","v":18},9.5659690066855541E-2]
[{"$f":"'4.1. CAPEX'!A11417","v":"hp"},{"$f":"'4.1. CAPEX'!B11417","v":"electricity"},{"$f":"'4.1. CAPEX'!C11417","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11417","v":"Saarland"},{"$f":"'4.1. CAPEX'!E11417","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11417","v":"low"},{"$f":"'4.1. CAPEX'!G11417","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C11417,'5.2 Technology Specific'!$B:$B,$D11417,'5.2 Technology Specific'!$C:$C,$E11417)","v":5.7627830446020729},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11417,'5.4 Capacity Factor'!$C:$C,$D11417,'5.4 Capacity Factor'!$E:$E,$E11417)","v":1735.3853507002989},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+J$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3207512338839064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+K$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.1626202227465774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+L$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.012019259758645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+M$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8685897711987094E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+N$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7319902582844855E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+O$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6018954840804622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+P$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.47799569912425E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+Q$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.3599959039278568E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+R$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2476151465979591E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+S$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1405858539028178E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+T$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0386531941931599E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+U$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9415744706601523E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+V$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8491185434858595E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+W$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.761065279510342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+X$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6772050281050881E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+Y$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5973381220048453E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+Z$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5212744019093766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+AA$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4488327637232157E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+AB$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3798407273554435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+AC$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3141340260528034E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+AD$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2515562152883841E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11417)","v":18},4.0759120637097711E-2]
[{"$f":"'4.1. CAPEX'!A11545","v":"hp"},{"$f":"'4.1. CAPEX'!B11545","v":"electricity"},{"$f":"'4.1. CAPEX'!C11545","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11545","v":"Hesse"},{"$f":"'4.1. CAPEX'!E11545","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F11545","v":"low"},{"$f":"'4.1. CAPEX'!G11545","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C11545,'5.2 Technology Specific'!$B:$B,$D11545,'5.2 Technology Specific'!$C:$C,$E11545)","v":9.0259836830994882},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11545,'5.4 Capacity Factor'!$C:$C,$D11545,'5.4 Capacity Factor'!$E:$E,$E11545)","v":1639.9755038507885},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+J$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.5037307947013751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+K$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.2416483759060717E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+L$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.9920460722914966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+M$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.7543295926585679E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+N$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.5279329453891126E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+O$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.3123170908467732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+P$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.1069686579493087E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+Q$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.9113987218564834E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+R$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.7251416398633181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+S$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.5477539427269697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+T$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.3788132787875898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+U$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.217917408369133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+V$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.0646832460658417E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+W$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9187459486341343E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+X$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.7797580463182238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+Y$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.6473886155411646E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+Z$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5213224909915858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+AA$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.401259515230081E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+AB$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.2869138240286489E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+AC$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.1780131657415701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+AD$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0742982530872101E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11545)","v":18},6.7553156384127219E-2]
[{"$f":"'4.1. CAPEX'!A11786","v":"pe"},{"$f":"'4.1. CAPEX'!B11786","v":"pellet"},{"$f":"'4.1. CAPEX'!C11786","v":"pellet"},{"$f":"'4.1. CAPEX'!D11786","v":"Hesse"},{"$f":"'4.1. CAPEX'!E11786","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11786","v":"high"},{"$f":"'4.1. CAPEX'!G11786","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C11786,'5.2 Technology Specific'!$B:$B,$D11786,'5.2 Technology Specific'!$C:$C,$E11786)","v":9.8937822513702276},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11786,'5.4 Capacity Factor'!$C:$C,$D11786,'5.4 Capacity Factor'!$E:$E,$E11786)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+J$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.9159389176848759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+K$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.6384961568984272E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+L$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.3763292624052806E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+M$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.1286125117030951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+N$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.8945641833752556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+O$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.6734442388979055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+P$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.464552125451562E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+Q$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.267224693469727E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+R$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.0808342229794684E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+S$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.9047865530949274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+T$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.7385193093150831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+U$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.5815002235526048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+V$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.4332255420819846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+W$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.2932185168431395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+X$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.1610279757719813E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+Y$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.0362269680526263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+Z$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.918411480397764E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+AA$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.8071992206645602E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+AB$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.7022284653041382E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+AC$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.6031569673234743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+AD$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.5096609216101202E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11786)","v":15},5.0552274433525321E-2]
[{"$f":"'4.1. CAPEX'!A11987","v":"pe"},{"$f":"'4.1. CAPEX'!B11987","v":"pellet"},{"$f":"'4.1. CAPEX'!C11987","v":"pellet"},{"$f":"'4.1. CAPEX'!D11987","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E11987","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F11987","v":"high"},{"$f":"'4.1. CAPEX'!G11987","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C11987,'5.2 Technology Specific'!$B:$B,$D11987,'5.2 Technology Specific'!$C:$C,$E11987)","v":10.945864715021198},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11987,'5.4 Capacity Factor'!$C:$C,$D11987,'5.4 Capacity Factor'!$E:$E,$E11987)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+J$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.2515850154722698E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+K$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.8423244854985263E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+L$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.4555976454191699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+M$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.0901864579426136E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+N$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.7449377925263652E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+O$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.4187600057712055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+P$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.1106197003112624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+Q$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.8195386529545975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+R$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.5445909033046657E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+S$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.2848999945443991E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+T$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.0396363584930357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+U$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.8080148374521321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+V$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.5892923357428055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+W$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.3827655942020481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+X$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.187769081253059E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+Y$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.0036729944937627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+Z$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.8298813670601763E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+AA$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6658302733175566E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+AB$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.5109861287135539E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+AC$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3648440788942471E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+AD$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.2269264734370653E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11987)","v":15},7.4570518860888141E-2]
[{"$f":"'4.1. CAPEX'!A12155","v":"pe"},{"$f":"'4.1. CAPEX'!B12155","v":"pellet"},{"$f":"'4.1. CAPEX'!C12155","v":"pellet"},{"$f":"'4.1. CAPEX'!D12155","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E12155","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F12155","v":"high"},{"$f":"'4.1. CAPEX'!G12155","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C12155,'5.2 Technology Specific'!$B:$B,$D12155,'5.2 Technology Specific'!$C:$C,$E12155)","v":17.112260348166132},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12155,'5.4 Capacity Factor'!$C:$C,$D12155,'5.4 Capacity Factor'!$E:$E,$E12155)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+J$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.8020762517554002E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+K$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.4181848230849018E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+L$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.0554302736715573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+M$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.7126700695014692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+N$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.3888225598925435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+O$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.0828637698620144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+P$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.793824359925339E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+Q$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.5207867446541471E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+R$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.2628823617672298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+S$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.0192890839519596E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+T$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7892287660153158E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+U$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.571964920344855E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+V$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3668005140216608E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+W$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1730758812704134E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+X$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9901667452573331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+Y$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8174823435555408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+Z$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.6544636518905256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+AA$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5005817010562911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+AB$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.3553359821566321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+AC$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2182529355760875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+AD$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0888845193225867E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12155)","v":15},6.9948067124976143E-2]
[{"$f":"'4.1. CAPEX'!A12348","v":"pe"},{"$f":"'4.1. CAPEX'!B12348","v":"pellet"},{"$f":"'4.1. CAPEX'!C12348","v":"pellet"},{"$f":"'4.1. CAPEX'!D12348","v":"Berlin"},{"$f":"'4.1. CAPEX'!E12348","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F12348","v":"high"},{"$f":"'4.1. CAPEX'!G12348","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C12348,'5.2 Technology Specific'!$B:$B,$D12348,'5.2 Technology Specific'!$C:$C,$E12348)","v":62.673615742750599},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12348,'5.4 Capacity Factor'!$C:$C,$D12348,'5.4 Capacity Factor'!$E:$E,$E12348)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+J$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.7168050009125925E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+K$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.5630235857665964E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+L$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.4177274641244993E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+M$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.2804572234873938E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+N$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.150777963899345E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+O$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.0282780051711843E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+P$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.9125676616418525E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+Q$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.8032780809766034E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+R$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.7000601436816466E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+S$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6025834201858085E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+T$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5105351825020878E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+U$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4236194676358961E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+V$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3415561900528747E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+W$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.2640803006577236E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+X$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.1909409898669801E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+Y$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1219009324833867E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+Z$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.0567355721978524E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+AA$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(AA$5))","v":9.952324436572367E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+AB$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.3719053014271626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+AC$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(AC$5))","v":8.8241965500450541E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+AD$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.307399050945536E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12348)","v":15},0.27906290680563078]
[{"$f":"'4.1. CAPEX'!A12424","v":"pe"},{"$f":"'4.1. CAPEX'!B12424","v":"pellet"},{"$f":"'4.1. CAPEX'!C12424","v":"pellet"},{"$f":"'4.1. CAPEX'!D12424","v":"Saarland"},{"$f":"'4.1. CAPEX'!E12424","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F12424","v":"high"},{"$f":"'4.1. CAPEX'!G12424","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C12424,'5.2 Technology Specific'!$B:$B,$D12424,'5.2 Technology Specific'!$C:$C,$E12424)","v":20.345975024371157},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12424,'5.4 Capacity Factor'!$C:$C,$D12424,'5.4 Capacity Factor'!$E:$E,$E12424)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+J$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0483755993419074E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+K$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.8894387602320513E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+L$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.3279504789734562E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+M$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.7975122409180984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+N$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.2964401151515207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+O$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.8231401368708351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+P$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.3761035576210745E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+Q$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.9539023438851865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+R$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.5551849111454156E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+S$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.1786720811974451E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+T$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.8231532511285452E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+U$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.4874827629682521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+V$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.1705764635871076E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+W$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.87140844495662E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+X$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.5890079553939167E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+Y$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.3224564728985074E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+Z$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.070884932147802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+AA$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8334710971536278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+AB$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6094370719952978E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+AC$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3980469424367342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+AD$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.198604541607114E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12424)","v":15},0.10762372949744861]
[{"$f":"'4.1. CAPEX'!A12706","v":"pe"},{"$f":"'4.1. CAPEX'!B12706","v":"pellet"},{"$f":"'4.1. CAPEX'!C12706","v":"pellet"},{"$f":"'4.1. CAPEX'!D12706","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E12706","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F12706","v":"high"},{"$f":"'4.1. CAPEX'!G12706","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C12706,'5.2 Technology Specific'!$B:$B,$D12706,'5.2 Technology Specific'!$C:$C,$E12706)","v":20.573699926159744},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12706,'5.4 Capacity Factor'!$C:$C,$D12706,'5.4 Capacity Factor'!$E:$E,$E12706)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+J$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0399171107321574E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+K$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.8078174105113314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+L$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.2492022265326292E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+M$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.7215485398704651E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+N$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.2231743375921536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+O$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.7524875909959689E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+P$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.3079814997726832E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+Q$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.8882299850581974E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+R$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.4918834184576274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+S$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.1176645747871372E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+T$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.7643647969118934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+U$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.4308403616579017E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+V$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.1160090363444001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+W$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.8188468160229817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+X$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.5383848320216455E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+Y$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.273706422877525E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+Z$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0239443592028643E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+AA$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7882782144657511E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+AB$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5659318740818248E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+AC$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3561711756064242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+AD$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1583016731897189E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12706)","v":15},0.10662760653385861]
[{"$f":"'4.1. CAPEX'!A12785","v":"pe"},{"$f":"'4.1. CAPEX'!B12785","v":"pellet"},{"$f":"'4.1. CAPEX'!C12785","v":"pellet"},{"$f":"'4.1. CAPEX'!D12785","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E12785","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F12785","v":"high"},{"$f":"'4.1. CAPEX'!G12785","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C12785,'5.2 Technology Specific'!$B:$B,$D12785,'5.2 Technology Specific'!$C:$C,$E12785)","v":18.048757675051064},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12785,'5.4 Capacity Factor'!$C:$C,$D12785,'5.4 Capacity Factor'!$E:$E,$E12785)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+J$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(J$5))","v":6.842186383990651E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+K$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.4531022761631649E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+L$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.0855586357841237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+M$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.7383862666516953E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+N$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.4104784799858859E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+O$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.100787792579285E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+P$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.8083227976694924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+Q$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.5321451995706538E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+R$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.2713670035636128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+S$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.0251478529822514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+T$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.7926925058495379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+U$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.5732484438111365E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+V$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.3661036064887521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+W$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.1705842447303781E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+X$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.986052886571468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+Y$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.8119064100405474E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+Z$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.6475742172459697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+AA$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4925165044680174E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+AB$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.346222623253394E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+AC$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2082095277679002E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+AD$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0780203039085679E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12785)","v":15},7.0156164376392091E-2]
[{"$f":"'4.1. CAPEX'!A13075","v":"pe"},{"$f":"'4.1. CAPEX'!B13075","v":"pellet"},{"$f":"'4.1. CAPEX'!C13075","v":"pellet"},{"$f":"'4.1. CAPEX'!D13075","v":"Bremen"},{"$f":"'4.1. CAPEX'!E13075","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F13075","v":"mid"},{"$f":"'4.1. CAPEX'!G13075","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C13075,'5.2 Technology Specific'!$B:$B,$D13075,'5.2 Technology Specific'!$C:$C,$E13075)","v":20.349943700892844},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13075,'5.4 Capacity Factor'!$C:$C,$D13075,'5.4 Capacity Factor'!$E:$E,$E13075)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+J$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0785395262894995E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+K$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0176695706611678E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+L$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.6015108580403911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+M$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.0580291113588583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+N$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.5445353975630058E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+O$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.0594060984339709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+P$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.6011042259848819E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+Q$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.1681748536365358E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+R$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.7592407860787703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+S$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.3729984554456989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+T$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.0082140320700172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+U$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.6637197386860223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+V$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.3384103575243817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+W$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.0312399202858743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+X$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.7412185714974667E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+Y$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.4674095962438116E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+Z$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.2089266037320097E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+AA$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.9649308585881253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+AB$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.7346287522023146E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+AC$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.5172694068360427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+AD$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3121424055812922E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13075)","v":15},0.11090989337611254]
[{"$f":"'4.1. CAPEX'!A13227","v":"pe"},{"$f":"'4.1. CAPEX'!B13227","v":"pellet"},{"$f":"'4.1. CAPEX'!C13227","v":"pellet"},{"$f":"'4.1. CAPEX'!D13227","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E13227","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F13227","v":"mid"},{"$f":"'4.1. CAPEX'!G13227","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C13227,'5.2 Technology Specific'!$B:$B,$D13227,'5.2 Technology Specific'!$C:$C,$E13227)","v":30.345834234752854},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13227,'5.4 Capacity Factor'!$C:$C,$D13227,'5.4 Capacity Factor'!$E:$E,$E13227)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+J$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.4348148189827466E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+K$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.2975972079522639E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+L$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.167926818790937E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+M$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.0453960195090281E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+N$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.9296188863292717E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+O$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.8202300605736438E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+P$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.7168836651930895E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+Q$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.6192522778520117E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+R$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.5270259576382188E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+S$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.4399113226197252E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+T$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3576306756128838E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+U$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2799211756619777E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+V$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.2065340528592018E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+W$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.1372338642560958E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+X$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0717977887334237E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+Y$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.0100149588064341E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+Z$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.5168582744679219E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+AA$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.9662156810143227E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+AB$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.4464350618250871E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+AC$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.9558258039168789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+AD$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.4927883232656341E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13227)","v":15},0.25051774592564519]
[{"$f":"'4.1. CAPEX'!A13303","v":"pe"},{"$f":"'4.1. CAPEX'!B13303","v":"pellet"},{"$f":"'4.1. CAPEX'!C13303","v":"pellet"},{"$f":"'4.1. CAPEX'!D13303","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E13303","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F13303","v":"mid"},{"$f":"'4.1. CAPEX'!G13303","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C13303,'5.2 Technology Specific'!$B:$B,$D13303,'5.2 Technology Specific'!$C:$C,$E13303)","v":23.814105296908593},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13303,'5.4 Capacity Factor'!$C:$C,$D13303,'5.4 Capacity Factor'!$E:$E,$E13303)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+J$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.7051622891352224E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+K$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.608786850452457E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+L$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5177234438230729E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+M$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4316846998421728E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+N$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3503985721954563E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+O$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2736075299485576E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+P$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2010677920149799E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+Q$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1325486016171425E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+R$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0678315386675918E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+S$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0067098681041269E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+T$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.4898792231389983E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+U$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.9448051587760809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+V$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.4301239095607907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+W$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.9441769172803444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+X$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.4853946636988054E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+Y$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.0522919514622627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+Z$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.6434634325369139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+AA$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.2575793713063538E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+AB$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.8933816301192125E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+AC$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.5496798657088363E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+AD$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.2253479255050727E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13303)","v":15},0.17524959173046278]
[{"$f":"'4.1. CAPEX'!A13626","v":"pe"},{"$f":"'4.1. CAPEX'!B13626","v":"pellet"},{"$f":"'4.1. CAPEX'!C13626","v":"pellet"},{"$f":"'4.1. CAPEX'!D13626","v":"Saxony"},{"$f":"'4.1. CAPEX'!E13626","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F13626","v":"mid"},{"$f":"'4.1. CAPEX'!G13626","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C13626,'5.2 Technology Specific'!$B:$B,$D13626,'5.2 Technology Specific'!$C:$C,$E13626)","v":30.039495058694339},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13626,'5.4 Capacity Factor'!$C:$C,$D13626,'5.4 Capacity Factor'!$E:$E,$E13626)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+J$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3438987679216781E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+K$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.2112252527563003E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+L$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0858723472712493E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+M$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9674436975177532E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+N$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8555640975202112E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+O$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7498783739452971E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+P$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6500503290384699E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+Q$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5557617388076999E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+R$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4667114035897507E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+S$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3826142482818837E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+T$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3032004696618638E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+U$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.228214728351955E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+V$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1574153831086093E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+W$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0905737652391148E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+X$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0274734910598937E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+Y$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.6790981041873989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+Z$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.1168898940540647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+AA$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.5862772547175854E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+AB$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.0855259327463607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+AC$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.6129951964170285E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+AD$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.1671328614325621E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13626)","v":15},0.24075898094071729]
[{"$f":"'4.1. CAPEX'!A13664","v":"pe"},{"$f":"'4.1. CAPEX'!B13664","v":"pellet"},{"$f":"'4.1. CAPEX'!C13664","v":"pellet"},{"$f":"'4.1. CAPEX'!D13664","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E13664","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F13664","v":"mid"},{"$f":"'4.1. CAPEX'!G13664","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C13664,'5.2 Technology Specific'!$B:$B,$D13664,'5.2 Technology Specific'!$C:$C,$E13664)","v":18.291359852469597},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13664,'5.4 Capacity Factor'!$C:$C,$D13664,'5.4 Capacity Factor'!$E:$E,$E13664)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+J$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.1361212527117314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+K$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.732189861048803E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+L$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.3505464448895734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+M$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.9899842840991395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+N$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.6493610446427395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+O$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.3275953829030496E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+P$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.0236637273956162E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+Q$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.7365972286872934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+R$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.4654788687961021E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+S$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.2094407218000182E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+T$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.9676613578085605E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+U$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.7393633828552886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+V$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.5238111076531051E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+W$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.3203083385181225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+X$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1281962841133372E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+Y$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.946851571990824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+Z$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7756843692221256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+AA$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6141366017012613E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+AB$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4616802669846015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+AC$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3178158357971897E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+AD$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1820707375868457E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13664)","v":15},7.330031928792248E-2]
[{"$f":"'4.1. CAPEX'!A13995","v":"pe"},{"$f":"'4.1. CAPEX'!B13995","v":"pellet"},{"$f":"'4.1. CAPEX'!C13995","v":"pellet"},{"$f":"'4.1. CAPEX'!D13995","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E13995","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F13995","v":"mid"},{"$f":"'4.1. CAPEX'!G13995","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C13995,'5.2 Technology Specific'!$B:$B,$D13995,'5.2 Technology Specific'!$C:$C,$E13995)","v":29.575481856815717},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13995,'5.4 Capacity Factor'!$C:$C,$D13995,'5.4 Capacity Factor'!$E:$E,$E13995)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+J$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6017007367642982E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+K$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5106192801660511E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+L$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.424580273545949E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+M$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3433100174879293E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+N$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2665494450600478E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+O$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.1940533488781593E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+P$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1255896486023468E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+Q$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0609386967680439E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+R$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(R$5))","v":9.9989262096194624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+S$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.4225470045536767E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+T$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.8783877550505791E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+U$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.3646868762381268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+V$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.8797774921083811E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+W$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.4220824101491802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+X$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.990109359823039E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+Y$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.582446481160271E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+Z$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.1977580504431126E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+AA$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.8347804306306261E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+AB$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.4923182348128805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+AC$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.169240691588594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+AD$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.8644782018350714E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13995)","v":15},0.16422993158027069]
[{"$f":"'4.1. CAPEX'!A14106","v":"pe"},{"$f":"'4.1. CAPEX'!B14106","v":"pellet"},{"$f":"'4.1. CAPEX'!C14106","v":"pellet"},{"$f":"'4.1. CAPEX'!D14106","v":"Saxony"},{"$f":"'4.1. CAPEX'!E14106","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F14106","v":"mid"},{"$f":"'4.1. CAPEX'!G14106","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C14106,'5.2 Technology Specific'!$B:$B,$D14106,'5.2 Technology Specific'!$C:$C,$E14106)","v":59.553734903338217},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14106,'5.4 Capacity Factor'!$C:$C,$D14106,'5.4 Capacity Factor'!$E:$E,$E14106)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+J$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.5084998548414655E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+K$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.3658528450654592E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+L$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.2311030565043081E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+M$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.1038218354590361E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+N$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.9836034448613774E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+O$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.8700638537413657E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+P$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.7628395900185861E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+Q$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.6615866533312148E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+R$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.5659794847863635E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+S$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.4757099906758711E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+T$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3904866173541643E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+U$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.3100334746193869E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+V$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.234089505076234E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+W$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.162407697089074E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+X$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0947543390574353E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+Y$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.0309083128630742E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+Z$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.7066042444899827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+AA$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(AA$5))","v":9.138127695962105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+AB$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.6017813306398551E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+AC$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(AC$5))","v":8.0957941935433948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+AD$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.6184911345136249E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14106)","v":15},0.2572083224248134]
[{"$f":"'4.1. CAPEX'!A14364","v":"pe"},{"$f":"'4.1. CAPEX'!B14364","v":"pellet"},{"$f":"'4.1. CAPEX'!C14364","v":"pellet"},{"$f":"'4.1. CAPEX'!D14364","v":"Berlin"},{"$f":"'4.1. CAPEX'!E14364","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F14364","v":"low"},{"$f":"'4.1. CAPEX'!G14364","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C14364,'5.2 Technology Specific'!$B:$B,$D14364,'5.2 Technology Specific'!$C:$C,$E14364)","v":30.811168827970604},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14364,'5.4 Capacity Factor'!$C:$C,$D14364,'5.4 Capacity Factor'!$E:$E,$E14364)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+J$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.7496220797207137E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+K$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.6508779764560524E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+L$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5575706764961421E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+M$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.469406298581266E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+N$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3861066217909449E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+O$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3074082604804698E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+P$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2330618822839385E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+Q$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.162831466953107E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+R$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0964936039161783E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+S$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0338368265495397E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+T$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.7466098125882517E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+U$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.1877662956371259E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+V$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.6600448147389729E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+W$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.1617485853194664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+X$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.6912718498248619E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+Y$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.2470950560659777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+Z$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.8277802883570911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+AA$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.4319669383074039E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+AB$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.0583676028013221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+AC$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.7057641973472777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+AD$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.3730042735854518E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14364)","v":15},0.17991959829039217]
[{"$f":"'4.1. CAPEX'!A14548","v":"pe"},{"$f":"'4.1. CAPEX'!B14548","v":"pellet"},{"$f":"'4.1. CAPEX'!C14548","v":"pellet"},{"$f":"'4.1. CAPEX'!D14548","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E14548","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F14548","v":"low"},{"$f":"'4.1. CAPEX'!G14548","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C14548,'5.2 Technology Specific'!$B:$B,$D14548,'5.2 Technology Specific'!$C:$C,$E14548)","v":23.128917672493575},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14548,'5.4 Capacity Factor'!$C:$C,$D14548,'5.4 Capacity Factor'!$E:$E,$E14548)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+J$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6870559281974101E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+K$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.591979381785236E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+L$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5021322209084679E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+M$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4172320019252123E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+N$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3370113225709549E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+O$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2612170299082024E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+P$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1896094696020593E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+Q$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1219617743819695E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+R$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.058059189659934E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+S$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.976984343799471E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+T$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.4068709527252176E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+U$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.8684305278217534E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+V$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.3599393702498553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+W$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.8797661221795389E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+X$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.4263668810223846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+Y$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.9982805695850006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+Z$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.5941245488490901E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+AA$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.2125904607692401E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+AB$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.8524402891304422E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+AC$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.5125026271244364E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+AD$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.1916691408896813E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14548)","v":15},0.17358094138719268]
[{"$f":"'4.1. CAPEX'!A14728","v":"pe"},{"$f":"'4.1. CAPEX'!B14728","v":"pellet"},{"$f":"'4.1. CAPEX'!C14728","v":"pellet"},{"$f":"'4.1. CAPEX'!D14728","v":"Saarland"},{"$f":"'4.1. CAPEX'!E14728","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F14728","v":"low"},{"$f":"'4.1. CAPEX'!G14728","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C14728,'5.2 Technology Specific'!$B:$B,$D14728,'5.2 Technology Specific'!$C:$C,$E14728)","v":43.193448242832154},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14728,'5.4 Capacity Factor'!$C:$C,$D14728,'5.4 Capacity Factor'!$E:$E,$E14728)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+J$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.8240264449833232E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+K$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.7212307213473034E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+L$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.624088952241283E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+M$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.5322957626842545E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+N$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.4455620402681649E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+O$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3636140788017153E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+P$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2861927666353178E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+Q$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.2130528173536975E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+R$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1439620406416757E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+S$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0787006512415612E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+T$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0170606140277576E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+U$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.588450233258319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+V$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.0386751469976392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+W$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5195170752260518E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+X$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0293067673261418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+Y$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.5664645225930532E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+Z$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.1294954468202037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+AA$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.7169849575776609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+AB$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.3275945252543181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+AC$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.9600576376021832E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+AD$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.6131759761544383E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14728)","v":15},0.1876738181250687]
[{"$f":"'4.1. CAPEX'!A14915","v":"pe"},{"$f":"'4.1. CAPEX'!B14915","v":"pellet"},{"$f":"'4.1. CAPEX'!C14915","v":"pellet"},{"$f":"'4.1. CAPEX'!D14915","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E14915","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F14915","v":"low"},{"$f":"'4.1. CAPEX'!G14915","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C14915,'5.2 Technology Specific'!$B:$B,$D14915,'5.2 Technology Specific'!$C:$C,$E14915)","v":10.945864715021198},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14915,'5.4 Capacity Factor'!$C:$C,$D14915,'5.4 Capacity Factor'!$E:$E,$E14915)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+J$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.1172964040746352E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+K$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(K$5))","v":6.7144305698817316E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+L$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.3337939162603175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+M$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(M$5))","v":5.9741829063627537E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+N$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(N$5))","v":5.6344582195931659E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+O$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.3135413648824443E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+P$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.0104114708933939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+Q$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.7241022439852001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+R$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.4536990852385716E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+S$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.1983363582909763E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+T$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.9571948001564427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+U$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.7294990676077582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+V$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.5145154120814971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+W$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.3115494764293734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+X$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.1199442071838451E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+Y$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.9390778763326063E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+Z$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.7683622069066939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+AA$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.6072405969809072E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+AB$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.4551864369643643E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+AC$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.3117015153235896E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+AD$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1763145081316773E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14915)","v":15},7.3106955502922122E-2]
[{"$f":"'4.1. CAPEX'!A14985","v":"pe"},{"$f":"'4.1. CAPEX'!B14985","v":"pellet"},{"$f":"'4.1. CAPEX'!C14985","v":"pellet"},{"$f":"'4.1. CAPEX'!D14985","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E14985","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F14985","v":"low"},{"$f":"'4.1. CAPEX'!G14985","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C14985,'5.2 Technology Specific'!$B:$B,$D14985,'5.2 Technology Specific'!$C:$C,$E14985)","v":28.52391551262961},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14985,'5.4 Capacity Factor'!$C:$C,$D14985,'5.4 Capacity Factor'!$E:$E,$E14985)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+J$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5747468998507329E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+K$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4854755336460428E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+L$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4011353476698024E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+M$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3214591351116026E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+N$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2461939556141166E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+O$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.1751003824744144E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+P$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1079517891901623E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+Q$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0445336733105905E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+R$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(R$5))","v":9.8464301565721387E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+S$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.2808767307896427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+T$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.7468580300100792E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+U$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.2426531811623793E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+V$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.7666336965359819E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+W$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.3172585773815697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+X$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.8930696743449583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+Y$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.4926872913767244E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+Z$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.1148060204500379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+AA$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.7581907950733369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+AB$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.4216731512054138E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+AC$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.1041476847691917E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+AD$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.804568695519173E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14985)","v":15},0.16165974721547144]
[{"$f":"'4.1. CAPEX'!A15280","v":"pe"},{"$f":"'4.1. CAPEX'!B15280","v":"pellet"},{"$f":"'4.1. CAPEX'!C15280","v":"pellet"},{"$f":"'4.1. CAPEX'!D15280","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E15280","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15280","v":"low"},{"$f":"'4.1. CAPEX'!G15280","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C15280,'5.2 Technology Specific'!$B:$B,$D15280,'5.2 Technology Specific'!$C:$C,$E15280)","v":19.85770331369373},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15280,'5.4 Capacity Factor'!$C:$C,$D15280,'5.4 Capacity Factor'!$E:$E,$E15280)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+J$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0037263851357893E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+K$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.4664901788118795E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+L$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.9273156681605979E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+M$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.4180251467803838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+N$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.936995138392933E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+O$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.4826890193603404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+P$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.053652428357174E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+Q$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.648508916271857E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+R$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.2659558238673261E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+S$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.9047603753737193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+T$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.5637559767959055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+U$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.2418387082972182E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+V$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.9379640005698441E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+W$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.651143485623086E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+X$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3804420129148654E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+Y$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1249748222205243E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+Z$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8839048650777665E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+AA$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6564402670682854E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+AB$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4418319235969461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+AC$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.239371222208891E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+AD$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.0483878848451013E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15280)","v":15},0.10291680073093501]
[{"$f":"'4.1. CAPEX'!A15427","v":"pe"},{"$f":"'4.1. CAPEX'!B15427","v":"pellet"},{"$f":"'4.1. CAPEX'!C15427","v":"pellet"},{"$f":"'4.1. CAPEX'!D15427","v":"Bremen"},{"$f":"'4.1. CAPEX'!E15427","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15427","v":"low"},{"$f":"'4.1. CAPEX'!G15427","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C15427,'5.2 Technology Specific'!$B:$B,$D15427,'5.2 Technology Specific'!$C:$C,$E15427)","v":20.349943700892844},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15427,'5.4 Capacity Factor'!$C:$C,$D15427,'5.4 Capacity Factor'!$E:$E,$E15427)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+J$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0186206637178605E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+K$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.6060398725960703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+L$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.0580291113588583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+M$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.5404274478526384E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+N$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.0515814323189848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+O$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.5899261315349031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+P$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.1539804479857725E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+Q$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.7423426841135732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+R$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.3536863389140443E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+S$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.9867561248126248E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+T$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.6403641933718534E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+U$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.3133865589734854E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+V$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.0047597101791066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+W$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.7134773990046615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+X$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4385875988486919E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+Y$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1791896222925983E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+Z$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9344313904451401E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+AA$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7035068459339631E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+AB$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4856535020554944E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+AC$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.2801501209819275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+AD$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.0863145142916593E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15427)","v":15},0.10437955168904386]
[{"$f":"'4.1. CAPEX'!A15607","v":"ga"},{"$f":"'4.1. CAPEX'!B15607","v":"gas"},{"$f":"'4.1. CAPEX'!C15607","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D15607","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E15607","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15607","v":"high"},{"$f":"'4.1. CAPEX'!G15607","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C15607,'5.2 Technology Specific'!$B:$B,$D15607,'5.2 Technology Specific'!$C:$C,$E15607)","v":10.245041982476963},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15607,'5.4 Capacity Factor'!$C:$C,$D15607,'5.4 Capacity Factor'!$E:$E,$E15607)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+J$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.5414368660117505E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+K$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.1823208247730952E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+L$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.8403055474029481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+M$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.5145767118123307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+N$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.2043587731546012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+O$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.9089131172900961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+P$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.6275363021810448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+Q$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.359558383029565E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+R$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.1043413171710152E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+S$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.8612774449247765E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+T$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.629788042785501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+U$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.4093219455100009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+V$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.199354233819049E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+W$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.9993849845895695E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+X$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.8089380805614958E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+Y$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.6275600767252331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+Z$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.4548191206906984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+AA$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.2903039244673313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+AB$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.1336227852069823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+AC$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.9844026525780785E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+AD$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.8422882405505509E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15607)","v":18},9.2564095696900106E-2]
[{"$f":"'4.1. CAPEX'!A15835","v":"ga"},{"$f":"'4.1. CAPEX'!B15835","v":"gas"},{"$f":"'4.1. CAPEX'!C15835","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D15835","v":"Saxony"},{"$f":"'4.1. CAPEX'!E15835","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F15835","v":"high"},{"$f":"'4.1. CAPEX'!G15835","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C15835,'5.2 Technology Specific'!$B:$B,$D15835,'5.2 Technology Specific'!$C:$C,$E15835)","v":18.177926856829071},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15835,'5.4 Capacity Factor'!$C:$C,$D15835,'5.4 Capacity Factor'!$E:$E,$E15835)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+J$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.812646076560903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+K$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.3453772157722874E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+L$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.9003592531164653E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+M$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.4765326220156804E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+N$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.0728882114435054E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+O$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.6884649632795289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+P$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.3223475840757425E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+Q$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.9736643657864203E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+R$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.6415851102727816E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+S$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.325319152640744E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+T$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.0241134787054704E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+U$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.7372509321004482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+V$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.4640485067623317E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+W$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2038557207260295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+X$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.9560530673581245E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+Y$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.7200505403410696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+Z$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.4952862288962572E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+AA$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.2812249799011968E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+AB$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.0773571237154253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+AC$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8831972606813577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+AD$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6982831054108169E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15835)","v":18},0.12044106800975497]
[{"$f":"'4.1. CAPEX'!A16049","v":"ga"},{"$f":"'4.1. CAPEX'!B16049","v":"gas"},{"$f":"'4.1. CAPEX'!C16049","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16049","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E16049","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F16049","v":"high"},{"$f":"'4.1. CAPEX'!G16049","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C16049,'5.2 Technology Specific'!$B:$B,$D16049,'5.2 Technology Specific'!$C:$C,$E16049)","v":14.267141999335379},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16049,'5.4 Capacity Factor'!$C:$C,$D16049,'5.4 Capacity Factor'!$E:$E,$E16049)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+J$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.7761708499333517E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+K$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.5011150951746208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+L$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.2391572334996384E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+M$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.989673555713941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+N$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.7520700530608966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+O$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.525781002915139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+P$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.3102676218239426E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+Q$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(Q$5))","v":4.1050167826894683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+R$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.9095397930375897E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+S$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.7233712314643707E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+T$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.5460678394898769E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+U$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.3772074661808349E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+V$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.216388063029367E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+W$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.0632267266946346E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+X$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.9173587873282244E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+Y$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.7784369403125939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+Z$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.6461304193453276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+AA$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.5201242089003114E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+AB$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.400118294190773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+AC$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.2858269468483553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+AD$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.1769780446174811E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16049)","v":18},7.0897103670594139E-2]
[{"$f":"'4.1. CAPEX'!A16200","v":"ga"},{"$f":"'4.1. CAPEX'!B16200","v":"gas"},{"$f":"'4.1. CAPEX'!C16200","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16200","v":"Hesse"},{"$f":"'4.1. CAPEX'!E16200","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F16200","v":"high"},{"$f":"'4.1. CAPEX'!G16200","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C16200,'5.2 Technology Specific'!$B:$B,$D16200,'5.2 Technology Specific'!$C:$C,$E16200)","v":23.440925965288695},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16200,'5.4 Capacity Factor'!$C:$C,$D16200,'5.4 Capacity Factor'!$E:$E,$E16200)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+J$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3557504896060552E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+K$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2911909424819573E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+L$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.2297056595066259E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+M$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1711482471491674E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+N$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.1153792829992073E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+O$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0622659838087687E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+P$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.0116818893416847E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+Q$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.6350656127779464E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+R$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(R$5))","v":9.1762529645504267E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+S$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.7392885376670719E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+T$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.3231319406353067E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+U$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.926792324414577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+V$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.5493260232519796E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+W$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.1898343078590273E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+X$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.8474612455800277E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+Y$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.5213916624571669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+Z$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.2108492023401594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+AA$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.9150944784191993E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+AB$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.6334233127801892E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+AC$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.3651650597906567E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+AD$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.1096810093244349E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16200)","v":18},0.16640571324888756]
[{"$f":"'4.1. CAPEX'!A16306","v":"ga"},{"$f":"'4.1. CAPEX'!B16306","v":"gas"},{"$f":"'4.1. CAPEX'!C16306","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16306","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E16306","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F16306","v":"high"},{"$f":"'4.1. CAPEX'!G16306","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C16306,'5.2 Technology Specific'!$B:$B,$D16306,'5.2 Technology Specific'!$C:$C,$E16306)","v":10.736075372926734},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16306,'5.4 Capacity Factor'!$C:$C,$D16306,'5.4 Capacity Factor'!$E:$E,$E16306)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+J$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.9028894905607168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+K$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.5265614195816344E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+L$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.1681537329348899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+M$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.826813078985609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+N$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.5017267418910575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+O$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.1921207065629112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+P$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.897257815774202E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+Q$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.6164360150230477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+R$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.3489866809743325E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+S$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.0942730294993637E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+T$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.8516885995232035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+U$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.620655809069717E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+V$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.4006245800663982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+W$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.1910710286346643E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+X$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.9914962177473E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+Y$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.8014249692831419E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+Z$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.6204047326506114E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+AA$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.448004507286296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+AB$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2838138164631393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+AC$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.1274417299648944E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+AD$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.9785159332998998E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16306)","v":18},9.7000589156049102E-2]
[{"$f":"'4.1. CAPEX'!A16569","v":"ga"},{"$f":"'4.1. CAPEX'!B16569","v":"gas"},{"$f":"'4.1. CAPEX'!C16569","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16569","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E16569","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F16569","v":"high"},{"$f":"'4.1. CAPEX'!G16569","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C16569,'5.2 Technology Specific'!$B:$B,$D16569,'5.2 Technology Specific'!$C:$C,$E16569)","v":14.226478234010202},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16569,'5.4 Capacity Factor'!$C:$C,$D16569,'5.4 Capacity Factor'!$E:$E,$E16569)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+J$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1519415574097329E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+K$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0970871975330788E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+L$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0448449500315036E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+M$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.9509042860143199E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+N$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.4770517009660198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+O$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.025763524729542E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+P$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.5959652616471836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+Q$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.1866335825211255E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+R$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.7967938881153588E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+S$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.4255179886812944E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+T$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.0719218939821844E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+U$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.7351637085544614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+V$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.4144416271947257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+W$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.1089920258997378E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+X$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.8180876437140374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+Y$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.5410358511562242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+Z$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.2771770011011661E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+AA$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.0258828581915861E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+AB$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.786555103039606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+AC$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.5586239076567678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+AD$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.3415465787207319E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16569)","v":18},0.14139006989221212]
[{"$f":"'4.1. CAPEX'!A16667","v":"ga"},{"$f":"'4.1. CAPEX'!B16667","v":"gas"},{"$f":"'4.1. CAPEX'!C16667","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16667","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E16667","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F16667","v":"high"},{"$f":"'4.1. CAPEX'!G16667","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C16667,'5.2 Technology Specific'!$B:$B,$D16667,'5.2 Technology Specific'!$C:$C,$E16667)","v":13.525706693422199},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16667,'5.4 Capacity Factor'!$C:$C,$D16667,'5.4 Capacity Factor'!$E:$E,$E16667)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+J$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.4759946127215381E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+K$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.2152329644967023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+L$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.9668885376159076E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+M$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.7303700358246733E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+N$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.5051143198330231E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+O$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.2905850665076401E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+P$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.0862714919120387E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+Q$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.8916871351543218E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+R$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.7063687001469736E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+S$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.5298749525209273E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+T$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.3617856690675496E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+U$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.2017006372071898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+V$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.0492387021020862E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+W$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9040368591448434E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+X$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.7657493896617561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+Y$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.6340470377731002E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+Z$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5086162264505722E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+AA$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.3891583109053064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+AB$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.2753888675288631E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+AC$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.1670370166941553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+AD$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0638447778039575E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16667)","v":18},6.7212720649046154E-2]
[{"$f":"'4.1. CAPEX'!A16928","v":"ga"},{"$f":"'4.1. CAPEX'!B16928","v":"gas"},{"$f":"'4.1. CAPEX'!C16928","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16928","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E16928","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F16928","v":"mid"},{"$f":"'4.1. CAPEX'!G16928","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C16928,'5.2 Technology Specific'!$B:$B,$D16928,'5.2 Technology Specific'!$C:$C,$E16928)","v":5.3079702980902574},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16928,'5.4 Capacity Factor'!$C:$C,$D16928,'5.4 Capacity Factor'!$E:$E,$E16928)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+J$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5816263819772316E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+K$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4110727447402203E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+L$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2486407092764003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+M$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0939435326441905E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+N$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.946612888232563E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+O$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8062979887929166E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+P$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6726647512313496E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+Q$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5453950011727136E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+R$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4241857154025845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+S$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3087483003834137E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+T$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1988079051270606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+U$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0941027667876768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+V$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9943835874168354E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+W$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8994129403969856E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+X$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8089647051399867E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+Y$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7228235287047487E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+Z$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6407843130521417E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+AA$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5626517267163253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+AB$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4882397397298335E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+AC$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4173711806950795E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+AD$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3498773149476949E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16928)","v":18},4.3961119487195333E-2]
[{"$f":"'4.1. CAPEX'!A17120","v":"ga"},{"$f":"'4.1. CAPEX'!B17120","v":"gas"},{"$f":"'4.1. CAPEX'!C17120","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17120","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E17120","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17120","v":"mid"},{"$f":"'4.1. CAPEX'!G17120","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C17120,'5.2 Technology Specific'!$B:$B,$D17120,'5.2 Technology Specific'!$C:$C,$E17120)","v":8.1193330449274956},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17120,'5.4 Capacity Factor'!$C:$C,$D17120,'5.4 Capacity Factor'!$E:$E,$E17120)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+J$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.1089742130199875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+K$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.9133087743047495E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+L$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.7269607374330951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+M$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.5494864166029476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+N$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.3804632539075692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+O$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.2194888132453039E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+P$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.0661798221383852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+Q$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.9201712591794137E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+R$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.7811154849327752E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+S$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.6486814142216908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+T$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.5225537278301814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+U$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.4024321217430301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+V$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.2880305921362193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+W$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.1790767544154466E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+X$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.075311194681378E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+Y$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.9764868520775023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+Z$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.8823684305500025E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+AA$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.7927318386190497E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+AB$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.7073636558276664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+AC$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.6260606245977775E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+AD$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.5486291662835977E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17120)","v":18},5.0433821701038724E-2]
[{"$f":"'4.1. CAPEX'!A17185","v":"ga"},{"$f":"'4.1. CAPEX'!B17185","v":"gas"},{"$f":"'4.1. CAPEX'!C17185","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17185","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E17185","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F17185","v":"mid"},{"$f":"'4.1. CAPEX'!G17185","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C17185,'5.2 Technology Specific'!$B:$B,$D17185,'5.2 Technology Specific'!$C:$C,$E17185)","v":18.452084417045558},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17185,'5.4 Capacity Factor'!$C:$C,$D17185,'5.4 Capacity Factor'!$E:$E,$E17185)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+J$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.960639361428103E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+K$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.4863232013600984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+L$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.0345935251048559E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+M$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.6043747858141478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+N$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.1946426531563313E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+O$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.8044215744346003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+P$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.4327824518424773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+Q$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.0788404303261674E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+R$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.7417527907868277E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+S$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.4207169436065019E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+T$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.1149685177204777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+U$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8237795406861689E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+V$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5464567054153997E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+W$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2823397194432372E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+X$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.0307997328030837E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+Y$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.7912378407648408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+Z$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.5630836578712773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+AA$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.3457939598774064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+AB$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.1388513903594347E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+AC$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.9417632289137474E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+AD$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.7540602180130929E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17185)","v":18},0.122257547392442]
[{"$f":"'4.1. CAPEX'!A17489","v":"ga"},{"$f":"'4.1. CAPEX'!B17489","v":"gas"},{"$f":"'4.1. CAPEX'!C17489","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17489","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E17489","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17489","v":"mid"},{"$f":"'4.1. CAPEX'!G17489","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C17489,'5.2 Technology Specific'!$B:$B,$D17489,'5.2 Technology Specific'!$C:$C,$E17489)","v":8.0102733050720634},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17489,'5.4 Capacity Factor'!$C:$C,$D17489,'5.4 Capacity Factor'!$E:$E,$E17489)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+J$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.0537820369797887E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+K$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.8607447971236082E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+L$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.6768998067843888E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+M$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.5018093397946558E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+N$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.3350565140901488E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+O$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.1762442991334744E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+P$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.0249945706033094E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+Q$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.8809472100983892E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+R$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.7437592477127523E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+S$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.6131040454407161E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+T$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.4886705194673486E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+U$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.3701623994927131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+V$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.2572975233263936E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+W$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.1498071650727555E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+X$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.0474353953073864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+Y$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.94993847172132E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+Z$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.8570842587822096E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+AA$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.7686516750306757E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+AB$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.6844301666958815E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+AC$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.6042192063770301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+AD$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.5278278155971717E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17489)","v":18},4.9756389275962036E-2]
[{"$f":"'4.1. CAPEX'!A17731","v":"ga"},{"$f":"'4.1. CAPEX'!B17731","v":"gas"},{"$f":"'4.1. CAPEX'!C17731","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17731","v":"Bremen"},{"$f":"'4.1. CAPEX'!E17731","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F17731","v":"mid"},{"$f":"'4.1. CAPEX'!G17731","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C17731,'5.2 Technology Specific'!$B:$B,$D17731,'5.2 Technology Specific'!$C:$C,$E17731)","v":10.617822860009737},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17731,'5.4 Capacity Factor'!$C:$C,$D17731,'5.4 Capacity Factor'!$E:$E,$E17731)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+J$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.8158431063744833E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+K$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.443660101309031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+L$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.0892000964847919E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+M$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.7516191395093255E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+N$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.4301134661993581E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+O$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.1239175868565308E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+P$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.8323024636728867E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+Q$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.554573774926558E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+R$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.2900702618348177E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+S$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.0381621541283981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+T$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.7982496705984744E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+U$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.5697615910461654E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+V$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.3521538962344435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+W$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.1449084726042319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+X$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.9475318786706976E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+Y$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.7595541701625681E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+Z$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.580527781107208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+AA$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.4100264581973403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+AB$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2476442459022292E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+AC$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.0929945199068849E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+AD$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.9457090665779857E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17731)","v":18},9.5932176069917302E-2]
[{"$f":"'4.1. CAPEX'!A17807","v":"ga"},{"$f":"'4.1. CAPEX'!B17807","v":"gas"},{"$f":"'4.1. CAPEX'!C17807","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17807","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E17807","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17807","v":"mid"},{"$f":"'4.1. CAPEX'!G17807","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C17807,'5.2 Technology Specific'!$B:$B,$D17807,'5.2 Technology Specific'!$C:$C,$E17807)","v":8.1126412807724329},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17807,'5.4 Capacity Factor'!$C:$C,$D17807,'5.4 Capacity Factor'!$E:$E,$E17807)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+J$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.1055876926985998E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+K$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.910083516855809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+L$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.7238890636721992E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+M$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.546561013021142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+N$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.3776771552582307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+O$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.2168353859602194E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+P$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.0636527485335425E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+Q$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.9177645224128974E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+R$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.77882335467895E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+S$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.6464984330275714E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+T$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.5204746981214964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+U$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.400452093449044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+V$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.2861448509038521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+W$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.1772808103846203E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+X$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.0736007717948772E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+Y$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.9748578778998821E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+Z$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.8808170265713167E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+AA$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.7912543110203015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+AB$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.7059564866860014E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+AC$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.6247204635104775E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+AD$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.5473528223909311E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17807)","v":18},5.0392255326264547E-2]
[{"$f":"'4.1. CAPEX'!A18040","v":"ga"},{"$f":"'4.1. CAPEX'!B18040","v":"gas"},{"$f":"'4.1. CAPEX'!C18040","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18040","v":"Saarland"},{"$f":"'4.1. CAPEX'!E18040","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F18040","v":"mid"},{"$f":"'4.1. CAPEX'!G18040","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C18040,'5.2 Technology Specific'!$B:$B,$D18040,'5.2 Technology Specific'!$C:$C,$E18040)","v":10.615725611419574},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18040,'5.4 Capacity Factor'!$C:$C,$D18040,'5.4 Capacity Factor'!$E:$E,$E18040)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+J$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.814299309105318E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+K$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.4421898181955409E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+L$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.0877998268528957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+M$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.7502855493837095E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+N$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.4288433803654389E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+O$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.1227079813004175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+P$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.8311504583813505E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+Q$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.5534766270298568E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+R$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.2890253590760546E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+S$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.0371670086438612E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+T$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.7973019129941537E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+U$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.5688589647563359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+V$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.3512942521488924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+W$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.144089763951325E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+X$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.9467521561441206E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+Y$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.7588115772801134E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+Z$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.5798205497905846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+AA$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.409352904562461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+AB$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2470027662499629E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+AC$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.0923835869047264E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+AD$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.945127225623549E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18040)","v":18},9.5913227399962442E-2]
[{"$f":"'4.1. CAPEX'!A18249","v":"ga"},{"$f":"'4.1. CAPEX'!B18249","v":"gas"},{"$f":"'4.1. CAPEX'!C18249","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18249","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E18249","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F18249","v":"low"},{"$f":"'4.1. CAPEX'!G18249","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C18249,'5.2 Technology Specific'!$B:$B,$D18249,'5.2 Technology Specific'!$C:$C,$E18249)","v":14.226478234010202},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18249,'5.4 Capacity Factor'!$C:$C,$D18249,'5.4 Capacity Factor'!$E:$E,$E18249)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+J$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1519415574097329E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+K$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0970871975330788E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+L$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0448449500315036E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+M$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.9509042860143199E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+N$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.4770517009660198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+O$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.025763524729542E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+P$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.5959652616471836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+Q$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.1866335825211255E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+R$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.7967938881153588E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+S$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.4255179886812944E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+T$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.0719218939821844E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+U$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.7351637085544614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+V$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.4144416271947257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+W$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.1089920258997378E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+X$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.8180876437140374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+Y$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.5410358511562242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+Z$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.2771770011011661E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+AA$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.0258828581915861E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+AB$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.786555103039606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+AC$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.5586239076567678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+AD$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.3415465787207319E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18249)","v":18},0.14139006989221212]
[{"$f":"'4.1. CAPEX'!A18409","v":"ga"},{"$f":"'4.1. CAPEX'!B18409","v":"gas"},{"$f":"'4.1. CAPEX'!C18409","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18409","v":"Hesse"},{"$f":"'4.1. CAPEX'!E18409","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F18409","v":"low"},{"$f":"'4.1. CAPEX'!G18409","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C18409,'5.2 Technology Specific'!$B:$B,$D18409,'5.2 Technology Specific'!$C:$C,$E18409)","v":18.511621755011383},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18409,'5.4 Capacity Factor'!$C:$C,$D18409,'5.4 Capacity Factor'!$E:$E,$E18409)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+J$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.9927782753097896E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+K$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.5169316907712277E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+L$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.0637444674011702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+M$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.6321375880011129E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+N$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.2210834171439172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+O$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.8296032544227789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+P$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.4567650042121712E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+Q$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.1016809563925424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+R$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.7635056727548028E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+S$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.441433974052193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+T$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.1346990229068504E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+U$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8425704980065241E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+V$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5643528552443092E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+W$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2993836716612461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+X$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.0470320682488067E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+Y$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.8066972078560045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+Z$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.577806864624767E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+AA$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.3598160615473964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+AB$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.1522057729022829E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+AC$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.9544816884783647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+AD$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.7661730366460614E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18409)","v":18},0.12265202255055761]
[{"$f":"'4.1. CAPEX'!A18610","v":"ga"},{"$f":"'4.1. CAPEX'!B18610","v":"gas"},{"$f":"'4.1. CAPEX'!C18610","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18610","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E18610","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F18610","v":"low"},{"$f":"'4.1. CAPEX'!G18610","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C18610,'5.2 Technology Specific'!$B:$B,$D18610,'5.2 Technology Specific'!$C:$C,$E18610)","v":34.574548012231602},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18610,'5.4 Capacity Factor'!$C:$C,$D18610,'5.4 Capacity Factor'!$E:$E,$E18610)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+J$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.4734518650002814E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+K$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.4032874904764583E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+L$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.3364642766442461E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+M$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.2728231206135676E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+N$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2122124958224454E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+O$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.1544880912594717E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+P$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.0995124678661638E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+Q$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0471547313011082E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+R$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(R$5))","v":9.9729022028676971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+S$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.4980020979692353E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+T$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.0457162837802238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+U$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.6149678893144982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+V$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.2047313231566662E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+W$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.8140298315777755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+X$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.4419331729312175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+Y$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.0875554027916331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+Z$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.7500527645634606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+AA$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.4286216805366286E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+AB$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.1224968386063127E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+AC$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.8309493701012502E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+AD$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.5532851143821433E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18610)","v":18},0.18085245803932645]
[{"$f":"'4.1. CAPEX'!A18778","v":"ga"},{"$f":"'4.1. CAPEX'!B18778","v":"gas"},{"$f":"'4.1. CAPEX'!C18778","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18778","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E18778","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F18778","v":"low"},{"$f":"'4.1. CAPEX'!G18778","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C18778,'5.2 Technology Specific'!$B:$B,$D18778,'5.2 Technology Specific'!$C:$C,$E18778)","v":17.704183250953069},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18778,'5.4 Capacity Factor'!$C:$C,$D18778,'5.4 Capacity Factor'!$E:$E,$E18778)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+J$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.556914035602198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+K$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.1018228910497122E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+L$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.6684027533806777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+M$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.2556216698863594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+N$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.8624968284632009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+O$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.4880922175839994E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+P$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.1315163976990482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+Q$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.7919203787609973E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+R$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.4684955988199982E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+S$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.1604719988761882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+T$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.8671161894058932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+U$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.5877297041960882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+V$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.3216473373296092E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+W$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.0682355593615318E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+X$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8268910089157456E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+Y$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.5970390561102326E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+Z$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3781324343906977E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+AA$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1696499375149495E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+AB$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9710951785856662E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+AC$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.781995408176825E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+AD$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6019003887398336E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18778)","v":18},0.11730219599734715]
[{"$f":"'4.1. CAPEX'!A18867","v":"ga"},{"$f":"'4.1. CAPEX'!B18867","v":"gas"},{"$f":"'4.1. CAPEX'!C18867","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18867","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E18867","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F18867","v":"low"},{"$f":"'4.1. CAPEX'!G18867","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C18867,'5.2 Technology Specific'!$B:$B,$D18867,'5.2 Technology Specific'!$C:$C,$E18867)","v":36.668612716675923},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18867,'5.4 Capacity Factor'!$C:$C,$D18867,'5.4 Capacity Factor'!$E:$E,$E18867)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+J$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6495102436651334E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+K$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5709621368239366E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+L$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4961544160227967E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+M$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4249089676407587E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+N$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3570561596578655E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+O$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2924344377693957E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+P$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.230889940732758E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+Q$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1722761340311978E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+R$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1164534609820932E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+S$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0632890104591364E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+T$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0126562004372727E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+U$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.6443447660692627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+V$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.1850902533992997E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+W$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.7477050032374274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+X$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.3311476221308838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+Y$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.9344263067913159E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+Z$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.5565964826583972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+AA$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.1967585549127583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+AB$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8540557665835791E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+AC$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5276721586510281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+AD$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2168306272866935E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18867)","v":18},0.20246198007142277]
[{"$f":"'4.1. CAPEX'!A19047","v":"ga"},{"$f":"'4.1. CAPEX'!B19047","v":"gas"},{"$f":"'4.1. CAPEX'!C19047","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D19047","v":"Saarland"},{"$f":"'4.1. CAPEX'!E19047","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F19047","v":"low"},{"$f":"'4.1. CAPEX'!G19047","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C19047,'5.2 Technology Specific'!$B:$B,$D19047,'5.2 Technology Specific'!$C:$C,$E19047)","v":15.391208916654312},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19047,'5.4 Capacity Factor'!$C:$C,$D19047,'5.4 Capacity Factor'!$E:$E,$E19047)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+J$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2462517341420495E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+K$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1869064134686186E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+L$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1303870604463034E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+M$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0765591051869555E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+N$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0252943858923388E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+O$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.7647084370698911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+P$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.2997223210189457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+Q$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8568784009704221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+R$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.4351222866384992E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+S$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.0334497967985696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+T$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.65090456837959E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+U$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2865757794091327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+V$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.9395959803896512E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+W$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.6091390289425237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+X$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2944181228024049E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+Y$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9946839264784797E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+Z$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.709222787122362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+AA$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4373550353546294E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+AB$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1784333670044091E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+AC$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9318413019089615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+AD$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6969917161037728E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19047)","v":18},0.15296576346273777]
[{"$f":"'4.1. CAPEX'!A19329","v":"ga"},{"$f":"'4.1. CAPEX'!B19329","v":"gas"},{"$f":"'4.1. CAPEX'!C19329","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D19329","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E19329","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F19329","v":"low"},{"$f":"'4.1. CAPEX'!G19329","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C19329,'5.2 Technology Specific'!$B:$B,$D19329,'5.2 Technology Specific'!$C:$C,$E19329)","v":15.565975660553185},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19329,'5.4 Capacity Factor'!$C:$C,$D19329,'5.4 Capacity Factor'!$E:$E,$E19329)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+J$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2604028874941851E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+K$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2003837023754144E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+L$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1432225736908708E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+M$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.088783403515115E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+N$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0369365747763001E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+O$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.8755864264409524E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+P$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.4053204061342408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+Q$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.9574480058421339E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+R$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.5309028627067948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+S$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.1246693930540903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+T$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.7377803743372284E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+U$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.3693146422259314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+V$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.0183948973580306E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+W$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.6841856165314566E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+X$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.3658910633632932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+Y$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.062753393679325E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+Z$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.7740508511231669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+AA$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4990960486887303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+AB$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.2372343320845052E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+AC$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9878422210328614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+AD$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.7503259247932018E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19329)","v":18},0.15470268540000423]
[{"$f":"'4.1. CAPEX'!A19489","v":"pe"},{"$f":"'4.1. CAPEX'!B19489","v":"pellet"},{"$f":"'4.1. CAPEX'!C19489","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19489","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E19489","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F19489","v":"high"},{"$f":"'4.1. CAPEX'!G19489","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C19489,'5.2 Technology Specific'!$B:$B,$D19489,'5.2 Technology Specific'!$C:$C,$E19489)","v":24.261519351816933},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19489,'5.4 Capacity Factor'!$C:$C,$D19489,'5.4 Capacity Factor'!$E:$E,$E19489)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+J$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.7859049946129506E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+K$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.6853995187256415E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+L$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5904163217332398E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+M$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.500657375885861E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+N$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.415840514854484E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+O$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3356985989193245E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+P$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2599787236971407E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+Q$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1884414701538963E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+R$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1208601937651172E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+S$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0570203507962358E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+T$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.9671885977957158E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+U$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3976349636359594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+V$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.8597231980406359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+W$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.3517312945572547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+X$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.8720294970790056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+Y$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.4190754188740594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+Z$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.9914094172848287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+AA$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.5876502108154922E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+AB$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.2064907260115237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+AC$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.8466941621847686E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+AD$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.5070902626544131E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19489)","v":15},0.18385048818254746]
[{"$f":"'4.1. CAPEX'!A19698","v":"pe"},{"$f":"'4.1. CAPEX'!B19698","v":"pellet"},{"$f":"'4.1. CAPEX'!C19698","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19698","v":"Bremen"},{"$f":"'4.1. CAPEX'!E19698","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F19698","v":"high"},{"$f":"'4.1. CAPEX'!G19698","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C19698,'5.2 Technology Specific'!$B:$B,$D19698,'5.2 Technology Specific'!$C:$C,$E19698)","v":59.678375356833989},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19698,'5.4 Capacity Factor'!$C:$C,$D19698,'5.4 Capacity Factor'!$E:$E,$E19698)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+J$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.420233931276568E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+K$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2274815603134062E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+L$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0453309255161772E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+M$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8732094179324853E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+N$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7105749225778169E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+O$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5569142126811144E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+P$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4117414277120414E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+Q$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.274596630851855E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+R$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1450444417930661E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+S$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.0226727409647014E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+T$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.9070914414810042E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+U$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7979313253019567E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+V$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6948429402749255E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+W$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5974955548983094E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+X$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.505576167810907E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+Y$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.4187885691651652E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+Z$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3368524511890615E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+AA$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2595025653803753E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+AB$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1864879239090491E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+AC$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.1175710429284608E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+AD$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0525272256151642E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19698)","v":15},0.35190737641386338]
[{"$f":"'4.1. CAPEX'!A19931","v":"pe"},{"$f":"'4.1. CAPEX'!B19931","v":"pellet"},{"$f":"'4.1. CAPEX'!C19931","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19931","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E19931","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F19931","v":"high"},{"$f":"'4.1. CAPEX'!G19931","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C19931,'5.2 Technology Specific'!$B:$B,$D19931,'5.2 Technology Specific'!$C:$C,$E19931)","v":30.683980553938738},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19931,'5.4 Capacity Factor'!$C:$C,$D19931,'5.4 Capacity Factor'!$E:$E,$E19931)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+J$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2196797570207521E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+K$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1508442151783113E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+L$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0857987254908854E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+M$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0243384202744201E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+N$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.6626934883029206E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+O$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.1140790228498251E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+P$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.5958026845185595E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+Q$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.1062191516001348E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+R$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.6437710057521311E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+S$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.206984091137722E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+T$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.794463116224116E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+U$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.4048874856534425E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+V$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.0370073502477228E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+W$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.6896398638247372E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+X$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.361665636085468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+Y$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.0520253713875222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+Z$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.7597166837445165E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+AA$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.483791078889761E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+AB$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.2233510947156296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+AC$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.9775475918485837E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+AD$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.745577186545483E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19931)","v":15},0.12542382407584046]
[{"$f":"'4.1. CAPEX'!A20111","v":"pe"},{"$f":"'4.1. CAPEX'!B20111","v":"pellet"},{"$f":"'4.1. CAPEX'!C20111","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20111","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E20111","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F20111","v":"high"},{"$f":"'4.1. CAPEX'!G20111","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C20111,'5.2 Technology Specific'!$B:$B,$D20111,'5.2 Technology Specific'!$C:$C,$E20111)","v":19.377949690386242},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20111,'5.4 Capacity Factor'!$C:$C,$D20111,'5.4 Capacity Factor'!$E:$E,$E20111)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+J$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.4500490760992886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+K$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.9151406378295186E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+L$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.4097471776351015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+M$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.9322706895276138E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+N$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.4811984311772221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+O$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.0550984271605917E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+P$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.6526152071292718E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+Q$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2724657667218844E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+R$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9134357396704628E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+S$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5743757701461122E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+T$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2541980749536256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+U$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.951873185720183E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+V$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.6664268617313005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+W$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.3969371645492484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+X$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.1425316860064622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+Y$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.9023849216002883E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+Z$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.6757157817271166E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+AA$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.4617852335842685E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+AB$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2598940669386371E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+AC$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.069380777312353E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+AD$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.8896195604692105E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20111)","v":15},9.7068363896057899E-2]
[{"$f":"'4.1. CAPEX'!A20249","v":"pe"},{"$f":"'4.1. CAPEX'!B20249","v":"pellet"},{"$f":"'4.1. CAPEX'!C20249","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20249","v":"Saarland"},{"$f":"'4.1. CAPEX'!E20249","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F20249","v":"high"},{"$f":"'4.1. CAPEX'!G20249","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C20249,'5.2 Technology Specific'!$B:$B,$D20249,'5.2 Technology Specific'!$C:$C,$E20249)","v":19.602984795344245},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20249,'5.4 Capacity Factor'!$C:$C,$D20249,'5.4 Capacity Factor'!$E:$E,$E20249)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+J$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.4696052793114913E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+K$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.9327795832053972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+L$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.425607116027068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+M$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.9464810525636705E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+N$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.4938803576930979E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+O$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.0663652594937258E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+P$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.6625729589512303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+Q$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2812135639944222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+R$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9210662362240924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+S$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5809755392981142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+T$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2598479785051664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+U$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9566487215988537E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+V$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.6703984914761238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+W$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4001706217696194E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+X$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.1450882668844242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+Y$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.9043217584468666E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+Z$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.6770861005478435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+AA$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.462638596556556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+AB$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2602766006539006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+AC$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.0693353875887843E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+AD$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.8891861344966406E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20249)","v":15},9.7212701026996501E-2]
[{"$f":"'4.1. CAPEX'!A20368","v":"pe"},{"$f":"'4.1. CAPEX'!B20368","v":"pellet"},{"$f":"'4.1. CAPEX'!C20368","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20368","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E20368","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F20368","v":"high"},{"$f":"'4.1. CAPEX'!G20368","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C20368,'5.2 Technology Specific'!$B:$B,$D20368,'5.2 Technology Specific'!$C:$C,$E20368)","v":43.527588559668295},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20368,'5.4 Capacity Factor'!$C:$C,$D20368,'5.4 Capacity Factor'!$E:$E,$E20368)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+J$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.2215037223435177E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+K$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.095374390122549E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+L$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.976219951849283E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+M$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.8636621394657108E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+N$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.7573428943571057E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+O$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.6569233003938425E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+P$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.5620825727618718E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+Q$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.4725170996880615E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+R$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.3879395343156988E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+S$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3080779341268988E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+T$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.232674945442892E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+U$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.1614870306604757E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+V$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.0942837360037252E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+W$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0308469976846684E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+X$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(X$5))","v":9.7097048447535514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+Y$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.1445897479689505E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+Z$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.6112776652891142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+AA$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.1080211783566333E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+AB$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.6331671739318053E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+AC$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.1851518248527502E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+AD$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.762495835155531E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20368)","v":15},0.22791906733691658]
[{"$f":"'4.1. CAPEX'!A20618","v":"pe"},{"$f":"'4.1. CAPEX'!B20618","v":"pellet"},{"$f":"'4.1. CAPEX'!C20618","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20618","v":"Hesse"},{"$f":"'4.1. CAPEX'!E20618","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20618","v":"high"},{"$f":"'4.1. CAPEX'!G20618","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C20618,'5.2 Technology Specific'!$B:$B,$D20618,'5.2 Technology Specific'!$C:$C,$E20618)","v":12.559447031196289},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20618,'5.4 Capacity Factor'!$C:$C,$D20618,'5.4 Capacity Factor'!$E:$E,$E20618)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+J$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.8583216610355871E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+K$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.4107421826759504E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+L$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.9879699978085338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+M$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.5886574265051892E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+N$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.2115288869409192E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+O$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.8553770848714199E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+P$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.5190594025297636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+Q$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.2014944765905501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+R$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.9016589553835766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+S$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.6185844260453147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+T$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.3513545027769477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+U$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.0991020678333564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+V$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.8610066572998653E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+W$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.6362919841236817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+X$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.4242235912561167E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+Y$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.2241066281307579E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+Z$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.0352837440530407E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+AA$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.8571330924087308E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+AB$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.6890664399140999E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+AC$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.5305273754293676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+AD$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.3809896131406563E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20618)","v":15},8.0525373303676775E-2]
[{"$f":"'4.1. CAPEX'!A20810","v":"pe"},{"$f":"'4.1. CAPEX'!B20810","v":"pellet"},{"$f":"'4.1. CAPEX'!C20810","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20810","v":"Hesse"},{"$f":"'4.1. CAPEX'!E20810","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20810","v":"mid"},{"$f":"'4.1. CAPEX'!G20810","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C20810,'5.2 Technology Specific'!$B:$B,$D20810,'5.2 Technology Specific'!$C:$C,$E20810)","v":12.559447031196289},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20810,'5.4 Capacity Factor'!$C:$C,$D20810,'5.4 Capacity Factor'!$E:$E,$E20810)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+J$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.397618245616462E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+K$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.924357977514878E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+L$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.4771278976551317E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+M$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.0545220930257569E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+N$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.6552095217224131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+O$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.2779300703776049E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+P$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.9214908172975584E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+Q$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.5847624906551164E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+R$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.2666761116355451E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+S$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.9662198129519514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+T$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.6824358236404115E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+U$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.414417611512845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+V$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.1613071750898544E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+W$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.9222924772570056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+X$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.6966050132878534E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+Y$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.4835175062562212E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+Z$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.2823417232201481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+AA$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.0924264059012147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+AB$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.913155309906941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+AC$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.7439453468511218E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+AD$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.5842448240185169E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20810)","v":15},8.6402973139240391E-2]
[{"$f":"'4.1. CAPEX'!A20983","v":"pe"},{"$f":"'4.1. CAPEX'!B20983","v":"pellet"},{"$f":"'4.1. CAPEX'!C20983","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20983","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E20983","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F20983","v":"mid"},{"$f":"'4.1. CAPEX'!G20983","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C20983,'5.2 Technology Specific'!$B:$B,$D20983,'5.2 Technology Specific'!$C:$C,$E20983)","v":43.068152432374667},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20983,'5.4 Capacity Factor'!$C:$C,$D20983,'5.4 Capacity Factor'!$E:$E,$E20983)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+J$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3037313778082883E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+K$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1739011690982534E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+L$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0512118614948248E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+M$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9352777687445609E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+N$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8257337440986423E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+O$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7222340987415763E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+P$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6244515766518534E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+Q$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5320763829726214E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+R$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4448152631207731E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+S$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3623906300054438E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+T$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.2845397368622754E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+U$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.211013893338172E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+V$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1415777225831166E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+W$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0760084572211996E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+X$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0140952721826784E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+Y$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.5563865248292478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+Z$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.0044979413284702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+AA$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.4835003645900593E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+AB$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.9917032420051288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+AC$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.527506978340778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+AD$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.0893981065854967E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20983)","v":15},0.23703058954924283]
[{"$f":"'4.1. CAPEX'!A21252","v":"pe"},{"$f":"'4.1. CAPEX'!B21252","v":"pellet"},{"$f":"'4.1. CAPEX'!C21252","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21252","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E21252","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F21252","v":"mid"},{"$f":"'4.1. CAPEX'!G21252","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C21252,'5.2 Technology Specific'!$B:$B,$D21252,'5.2 Technology Specific'!$C:$C,$E21252)","v":93.312835867718206},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21252,'5.4 Capacity Factor'!$C:$C,$D21252,'5.4 Capacity Factor'!$E:$E,$E21252)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+J$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.1212882974332656E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+K$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.8886935434335052E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+L$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.6689053458295637E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+M$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.4612314583297762E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+N$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.2650165230503111E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+O$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.0796401270529492E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+P$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.9045149603273306E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+Q$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.7390850699632152E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+R$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.5828242055287279E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+S$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.4352342509270861E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+T$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2958437382477576E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+U$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1642064393589164E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+V$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0399000312072268E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+W$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9225248309988736E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+X$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8117025976330237E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+Y$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7070753959460099E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+Z$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6083045205021299E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+AA$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5150694758353392E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+AB$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4270670102059709E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+AC$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.344010200088163E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+AD$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2656275827475482E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21252)","v":15},0.42380611419321529]
[{"$f":"'4.1. CAPEX'!A21432","v":"pe"},{"$f":"'4.1. CAPEX'!B21432","v":"pellet"},{"$f":"'4.1. CAPEX'!C21432","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21432","v":"Hesse"},{"$f":"'4.1. CAPEX'!E21432","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F21432","v":"mid"},{"$f":"'4.1. CAPEX'!G21432","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C21432,'5.2 Technology Specific'!$B:$B,$D21432,'5.2 Technology Specific'!$C:$C,$E21432)","v":91.770428563261504},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21432,'5.4 Capacity Factor'!$C:$C,$D21432,'5.4 Capacity Factor'!$E:$E,$E21432)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+J$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.9781071556478621E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+K$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.7529312789130777E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+L$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.540180072625488E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+M$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.3391808377328316E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+N$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.1492967679033645E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+O$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9699250565661979E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+P$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.8004951028441281E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+Q$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6404668112530349E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+R$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.489328980305892E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+S$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.34659777540983E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+T$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2118152816823139E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+U$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0845481325378952E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+V$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9643862101108984E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+W$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8509414137823053E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+X$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7438464932716044E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+Y$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6427539429370176E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+Z$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5473349541008017E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+AA$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4572784223806494E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+AB$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3722900071642286E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+AC$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2920912405117732E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+AD$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2164186829120143E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21432)","v":15},0.40862047370586729]
[{"$f":"'4.1. CAPEX'!A21534","v":"pe"},{"$f":"'4.1. CAPEX'!B21534","v":"pellet"},{"$f":"'4.1. CAPEX'!C21534","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21534","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E21534","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F21534","v":"mid"},{"$f":"'4.1. CAPEX'!G21534","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C21534,'5.2 Technology Specific'!$B:$B,$D21534,'5.2 Technology Specific'!$C:$C,$E21534)","v":59.02917569537405},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21534,'5.4 Capacity Factor'!$C:$C,$D21534,'5.4 Capacity Factor'!$E:$E,$E21534)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+J$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2588797770725458E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+K$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0741360255378207E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+L$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8995971669450147E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+M$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7347102267997359E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+N$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5789517544983504E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+O$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4318262654392742E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+P$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2928647645570305E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+Q$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1616233470571327E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+R$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.037681872347346E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+S$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9206427073671595E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+T$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8101295357130971E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+U$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7057862291431688E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+V$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6072757782200072E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+W$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5142792790193616E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+X$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4264949729892538E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+Y$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3436373371955291E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+Z$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2654362223322974E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+AA$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1916360360111521E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+AB$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1219949689715391E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+AC$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0562842619764902E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+AD$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.9428751127355105E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21534)","v":15},0.33454879702706303]
[{"$f":"'4.1. CAPEX'!A21689","v":"pe"},{"$f":"'4.1. CAPEX'!B21689","v":"pellet"},{"$f":"'4.1. CAPEX'!C21689","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21689","v":"Saarland"},{"$f":"'4.1. CAPEX'!E21689","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F21689","v":"mid"},{"$f":"'4.1. CAPEX'!G21689","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C21689,'5.2 Technology Specific'!$B:$B,$D21689,'5.2 Technology Specific'!$C:$C,$E21689)","v":19.602984795344245},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21689,'5.4 Capacity Factor'!$C:$C,$D21689,'5.4 Capacity Factor'!$E:$E,$E21689)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+J$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.3794185623656684E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+K$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.846887471828423E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+L$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.3438051051918545E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+M$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.8685743755777526E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+N$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.419683522468413E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+O$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.9957016068987908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+P$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.5952742421941449E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+Q$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2171195480352961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+R$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8600243162630202E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+S$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5228403774304248E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+T$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2044811576787966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+U$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.903918416049929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+V$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.6201791528581015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+W$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.3523426802286446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+X$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.0995378463692111E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+Y$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.8609404055752355E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+Z$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.6357705263843844E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+AA$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.4232904306865952E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+AB$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2228021569682234E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+AC$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.0336454412214727E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+AD$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.8551957093849154E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21689)","v":15},9.6229788381438461E-2]
[{"$f":"'4.1. CAPEX'!A21903","v":"pe"},{"$f":"'4.1. CAPEX'!B21903","v":"pellet"},{"$f":"'4.1. CAPEX'!C21903","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21903","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E21903","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F21903","v":"mid"},{"$f":"'4.1. CAPEX'!G21903","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C21903,'5.2 Technology Specific'!$B:$B,$D21903,'5.2 Technology Specific'!$C:$C,$E21903)","v":37.508660373265236},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21903,'5.4 Capacity Factor'!$C:$C,$D21903,'5.4 Capacity Factor'!$E:$E,$E21903)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+J$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8162556923614676E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+K$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.6558527070822433E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+L$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5043401292618984E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+M$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.3612349790183611E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+N$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.226080114899465E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+O$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.0984428682725764E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+P$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.9779137491818099E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+Q$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.8641052199630147E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+R$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.7566505330979792E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+S$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6552026299707402E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+T$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5594330973610663E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+U$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.469031178673468E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+V$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3837028370550722E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+W$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3031698677026603E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+X$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2271690567986531E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+Y$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1554513846480822E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+Z$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.0877812707141223E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+AA$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.023935858368775E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+AB$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.637043372882589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+AC$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.0688730152976745E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+AD$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.5329614142789362E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21903)","v":15},0.2885858466070047]
[{"$f":"'4.1. CAPEX'!A22131","v":"pe"},{"$f":"'4.1. CAPEX'!B22131","v":"pellet"},{"$f":"'4.1. CAPEX'!C22131","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22131","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E22131","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F22131","v":"low"},{"$f":"'4.1. CAPEX'!G22131","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C22131,'5.2 Technology Specific'!$B:$B,$D22131,'5.2 Technology Specific'!$C:$C,$E22131)","v":36.065143449317155},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22131,'5.4 Capacity Factor'!$C:$C,$D22131,'5.4 Capacity Factor'!$E:$E,$E22131)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+J$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8937067618517262E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+K$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7306276127565431E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+L$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5765181178567031E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+M$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4308938183605744E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+N$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.2932960550571462E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+O$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1632906097591213E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+P$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0404664176299405E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+Q$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9244343467244931E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+R$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8148260412621273E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+S$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7112928253296814E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+T$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.613504663882271E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+U$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5211491780708278E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+V$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.433930712078429E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+W$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3515694487926279E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+X$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2738005717787666E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+Y$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.200373471149915E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+Z$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1310509910531116E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+AA$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0656087166091783E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+AB$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0038342982550229E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+AC$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.4552681154319272E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+AD$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.9049615055390649E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22131)","v":15},0.29773307181190983]
[{"$f":"'4.1. CAPEX'!A22311","v":"pe"},{"$f":"'4.1. CAPEX'!B22311","v":"pellet"},{"$f":"'4.1. CAPEX'!C22311","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22311","v":"Saarland"},{"$f":"'4.1. CAPEX'!E22311","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F22311","v":"low"},{"$f":"'4.1. CAPEX'!G22311","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C22311,'5.2 Technology Specific'!$B:$B,$D22311,'5.2 Technology Specific'!$C:$C,$E22311)","v":59.66694193800199},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22311,'5.4 Capacity Factor'!$C:$C,$D22311,'5.4 Capacity Factor'!$E:$E,$E22311)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+J$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4195786693528664E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+K$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2268632266501493E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+L$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0447474889908815E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+M$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8726589571253534E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+N$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.710055619929579E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+O$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.556424348958514E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+P$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.411279376764899E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+Q$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2741608546465057E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+R$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.144633485707723E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+S$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.022285229333072E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+T$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.9067260733711823E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+U$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7975868705182863E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+V$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6945182355711737E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+W$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5971895003910917E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+X$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.5052877235828743E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+Y$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.4185167520480213E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+Z$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3365963317169806E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+AA$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.259261264904887E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+AB$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1862606118669227E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+AC$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.117356934254558E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+AD$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0523255782926528E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22311)","v":15},0.35183995660894163]
[{"$f":"'4.1. CAPEX'!A22454","v":"pe"},{"$f":"'4.1. CAPEX'!B22454","v":"pellet"},{"$f":"'4.1. CAPEX'!C22454","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22454","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E22454","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F22454","v":"low"},{"$f":"'4.1. CAPEX'!G22454","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C22454,'5.2 Technology Specific'!$B:$B,$D22454,'5.2 Technology Specific'!$C:$C,$E22454)","v":32.572545984316051},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22454,'5.4 Capacity Factor'!$C:$C,$D22454,'5.4 Capacity Factor'!$E:$E,$E22454)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+J$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3187265580694758E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+K$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2445125093469511E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+L$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1743761556091805E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+M$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1080974307776218E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+N$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0454679809739914E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+O$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.8629054808867106E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+P$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.3037838549861022E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+Q$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.7755470427066714E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+R$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2765214827191912E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+S$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8051229668967166E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+T$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.3598519254094441E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+U$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.9392889582431906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+V$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.5420906003639508E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+W$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.1669853084091661E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+X$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.8127696574107029E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+Y$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.4783047366469889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+Z$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.1625127342838804E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+AA$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.8643737009969688E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+AB$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.5829224832741548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+AC$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.3172458175771014E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+AD$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.0664795769956999E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22454)","v":15},0.13575667362580404]
[{"$f":"'4.1. CAPEX'!A22568","v":"pe"},{"$f":"'4.1. CAPEX'!B22568","v":"pellet"},{"$f":"'4.1. CAPEX'!C22568","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22568","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E22568","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F22568","v":"low"},{"$f":"'4.1. CAPEX'!G22568","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C22568,'5.2 Technology Specific'!$B:$B,$D22568,'5.2 Technology Specific'!$C:$C,$E22568)","v":31.987199653735402},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22568,'5.4 Capacity Factor'!$C:$C,$D22568,'5.4 Capacity Factor'!$E:$E,$E22568)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+J$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2597093717150122E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+K$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1885108446977417E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+L$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1212366459412659E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+M$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0576744778040057E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+N$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9762336276385168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+O$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4089304671209299E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+P$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.8730343340729604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+Q$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.3668404847458359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+R$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.8887353141889327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+S$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.4371915419962995E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+T$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.0107636498896115E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+U$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.608083558069737E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+V$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.2278565279427099E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+W$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.8688572794648071E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+X$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.5299263119577228E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+Y$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.2099664178198698E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+Z$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.9079393791056749E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+AA$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.6228628374621727E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+AB$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.3538073284035287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+AC$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.0998934713698289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+AD$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.8602893074586048E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22568)","v":15},0.12946776649866834]
[{"$f":"'4.1. CAPEX'!A22823","v":"pe"},{"$f":"'4.1. CAPEX'!B22823","v":"pellet"},{"$f":"'4.1. CAPEX'!C22823","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22823","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E22823","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F22823","v":"low"},{"$f":"'4.1. CAPEX'!G22823","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C22823,'5.2 Technology Specific'!$B:$B,$D22823,'5.2 Technology Specific'!$C:$C,$E22823)","v":19.089370616352191},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22823,'5.4 Capacity Factor'!$C:$C,$D22823,'5.4 Capacity Factor'!$E:$E,$E22823)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+J$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.2214939028201146E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+K$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.698733477490176E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+L$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.204849342321319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+M$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.7382767722309247E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+N$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2975345844568029E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+O$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8812207302751532E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+P$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4880081171165751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+Q$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1166406491334705E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+R$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7659294748877241E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+S$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.4347494314111082E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+T$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.1220356744449925E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+U$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.826780485191271E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+V$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.5480302444051495E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+W$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.2848825651333718E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+X$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.0364835758502785E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+Y$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.8020253461698056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+Z$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.5807434477154784E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+AA$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.3719146431135591E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+AB$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.1748546964380907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+AC$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.9889162987813446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+AD$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.8134871029503244E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22823)","v":15},9.4665649027168425E-2]
[{"$f":"'4.1. CAPEX'!A23114","v":"pe"},{"$f":"'4.1. CAPEX'!B23114","v":"pellet"},{"$f":"'4.1. CAPEX'!C23114","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23114","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23114","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F23114","v":"low"},{"$f":"'4.1. CAPEX'!G23114","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23114,'5.2 Technology Specific'!$B:$B,$D23114,'5.2 Technology Specific'!$C:$C,$E23114)","v":18.967624852455781},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23114,'5.4 Capacity Factor'!$C:$C,$D23114,'5.4 Capacity Factor'!$E:$E,$E23114)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+J$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.9881549494062636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+K$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.4770393420197775E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+L$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.9942201077870916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+M$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5381613463338902E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+N$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.1074092694005265E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+O$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7005878634079016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+P$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3163947789170709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+Q$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.9535974352090222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+R$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.6110293288180249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+S$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.2875865354275126E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+T$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.9822243950836736E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+U$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.6939543712001854E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+V$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.4218410743190155E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+W$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.1649994420587255E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+X$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.9225920671240918E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+Y$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.6938266656706261E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+Z$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.4779536787158494E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+AA$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.2742639996668093E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+AB$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.0820868213917918E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+AC$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.9007875966040393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+AD$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.729766105647792E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23114)","v":15},9.2159792306512764E-2]
[{"$f":"'4.1. CAPEX'!A23192","v":"pe"},{"$f":"'4.1. CAPEX'!B23192","v":"pellet"},{"$f":"'4.1. CAPEX'!C23192","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23192","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E23192","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F23192","v":"low"},{"$f":"'4.1. CAPEX'!G23192","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23192,'5.2 Technology Specific'!$B:$B,$D23192,'5.2 Technology Specific'!$C:$C,$E23192)","v":12.540298760763665},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23192,'5.4 Capacity Factor'!$C:$C,$D23192,'5.4 Capacity Factor'!$E:$E,$E23192)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+J$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.8463407778057541E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+K$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.3994436840184976E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+L$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(L$5))","v":6.9773160622522363E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+M$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.578612287266394E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+N$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.2020587220019876E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+O$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(O$5))","v":5.8464499128687347E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+P$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.5106449841472614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+Q$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.1935642211705336E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+R$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(R$5))","v":4.8941858324815053E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+S$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(S$5))","v":4.6115428816695036E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+T$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.3447203800675302E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+U$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.0928525319476727E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+V$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.8551201242835232E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+W$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(W$5))","v":3.6307480535580266E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+X$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(X$5))","v":3.4190029824837497E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+Y$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.219191119871062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+Z$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.0306561172294619E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+AA$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.8527770760188734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+AB$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.6849666597824691E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+AC$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.5266693056909852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+AD$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.377359530311656E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23192)","v":15},8.0402603438022899E-2]
[{"$f":"'4.1. CAPEX'!A23303","v":"pe"},{"$f":"'4.1. CAPEX'!B23303","v":"pellet"},{"$f":"'4.1. CAPEX'!C23303","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23303","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E23303","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23303","v":"low"},{"$f":"'4.1. CAPEX'!G23303","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23303,'5.2 Technology Specific'!$B:$B,$D23303,'5.2 Technology Specific'!$C:$C,$E23303)","v":32.2408354511414},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23303,'5.4 Capacity Factor'!$C:$C,$D23303,'5.4 Capacity Factor'!$E:$E,$E23303)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+J$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2103662922401261E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+K$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1414285295635178E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+L$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0763116733272206E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+M$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0148081491370937E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+N$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.5672148740197395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+O$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.018657364236295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+P$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.500649062019484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+Q$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.0115244136096317E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+R$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.549707216835142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+S$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.1137058882033248E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+T$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.7021089781331899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+U$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.3135809214298153E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+V$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.946858010765917E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+W$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.600744581567901E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+X$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.274109397303107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+Y$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.9658822247334432E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+Z$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.675050589240024E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+AA$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.4006567008350161E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+AB$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.1417945419623681E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+AC$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8976071086493942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+AD$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6672837970080359E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23303)","v":15},0.12402800715080312]
[{"$f":"'4.1. CAPEX'!A23304","v":"pe"},{"$f":"'4.1. CAPEX'!B23304","v":"pellet"},{"$f":"'4.1. CAPEX'!C23304","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23304","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23304","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23304","v":"low"},{"$f":"'4.1. CAPEX'!G23304","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23304,'5.2 Technology Specific'!$B:$B,$D23304,'5.2 Technology Specific'!$C:$C,$E23304)","v":91.770428563261504},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23304,'5.4 Capacity Factor'!$C:$C,$D23304,'5.4 Capacity Factor'!$E:$E,$E23304)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+J$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.8279899044913392E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+K$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.6099624682878174E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+L$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4040193006014303E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+M$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.2095039119956349E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+N$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0257949338679386E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+O$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8523042622467448E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+P$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6884752987303636E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+Q$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5337812835256397E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+R$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3877237158036104E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+S$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2498308568362286E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+T$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1196563116122176E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+U$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9967776848520885E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+V$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.880795307552988E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+W$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7713310303938194E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+X$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6680270805206652E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+Y$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5705449784123138E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+Z$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4785645116963217E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+AA$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.3917827629478109E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+AB$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3099131886567634E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+AC$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2326847466951403E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+AD$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.159841069753316E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23304)","v":15},0.39225973351318522]
[{"$f":"'4.1. CAPEX'!A23305","v":"pe"},{"$f":"'4.1. CAPEX'!B23305","v":"pellet"},{"$f":"'4.1. CAPEX'!C23305","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23305","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23305","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23305","v":"low"},{"$f":"'4.1. CAPEX'!G23305","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23305,'5.2 Technology Specific'!$B:$B,$D23305,'5.2 Technology Specific'!$C:$C,$E23305)","v":73.516077751759028},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23305,'5.4 Capacity Factor'!$C:$C,$D23305,'5.4 Capacity Factor'!$E:$E,$E23305)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+J$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.9051546522594271E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+K$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7396883275275643E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+L$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5833930481165154E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+M$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4357705882241426E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+N$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.2963493761035694E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+O$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1646830853454441E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+P$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0403492998837765E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+Q$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9229482488984002E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+R$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8121016079844576E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+S$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7074513631464495E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+T$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6086587343520056E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+U$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5154031555489908E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+V$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4273813082094104E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+W$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3443062056152116E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+X$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2659063252449296E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+Y$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.191924786756589E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+Z$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1221185731917535E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+AA$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0562577931483835E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+AB$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.9412498178671378E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+AC$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.3551443864282584E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+AD$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.8023160032945184E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23305)","v":15},0.29769545326460295]
[{"$f":"'4.1. CAPEX'!A23306","v":"pe"},{"$f":"'4.1. CAPEX'!B23306","v":"pellet"},{"$f":"'4.1. CAPEX'!C23306","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23306","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23306","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23306","v":"low"},{"$f":"'4.1. CAPEX'!G23306","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23306,'5.2 Technology Specific'!$B:$B,$D23306,'5.2 Technology Specific'!$C:$C,$E23306)","v":32.035882677469672},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23306,'5.4 Capacity Factor'!$C:$C,$D23306,'5.4 Capacity Factor'!$E:$E,$E23306)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+J$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2026720769605839E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+K$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1341725469002707E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+L$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.069469634040802E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+M$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0083570835241848E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+N$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.5063967470293501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+O$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.9613263796097867E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+P$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.4466110205453082E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+Q$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.9605957038869461E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+R$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.5017142472719083E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+S$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.0684845491011915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+T$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.6595041322817161E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+U$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.2734459217146593E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+V$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.9090542433733063E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+W$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.5651410334415256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+X$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.2405822465795022E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+Y$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.9343144529482297E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+Z$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.6453316141603484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+AA$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.372682028833107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+AB$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.1154654389017479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+AC$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8728302883089009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+AD$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.643971126119677E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23306)","v":15},0.1232395696390936]
[{"$f":"'4.1. CAPEX'!A23307","v":"pe"},{"$f":"'4.1. CAPEX'!B23307","v":"pellet"},{"$f":"'4.1. CAPEX'!C23307","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23307","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23307","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23307","v":"low"},{"$f":"'4.1. CAPEX'!G23307","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23307,'5.2 Technology Specific'!$B:$B,$D23307,'5.2 Technology Specific'!$C:$C,$E23307)","v":91.067202598979819},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23307,'5.4 Capacity Factor'!$C:$C,$D23307,'5.4 Capacity Factor'!$E:$E,$E23307)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+J$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.7986564695930723E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+K$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5822997519038308E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+L$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3779347024081384E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+M$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1849098622705303E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+N$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0026086243627896E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+O$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.830447391284651E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+P$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.667873829782293E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+Q$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.514365216560692E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+R$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3694268707439105E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+S$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2325906684821043E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+T$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1034136354362892E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+U$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9814766130921559E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+V$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8663829950632552E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+W$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7577575297421131E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+X$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6552451858459709E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+Y$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5585100775822452E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+Z$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4672344463281127E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+AA$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.3811176958791754E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+AB$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.2998754784745182E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+AC$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2232388289499432E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+AD$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1509533445082659E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23307)","v":15},0.38925389346571804]
[{"$f":"'4.1. CAPEX'!A23308","v":"pe"},{"$f":"'4.1. CAPEX'!B23308","v":"pellet"},{"$f":"'4.1. CAPEX'!C23308","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23308","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23308","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23308","v":"low"},{"$f":"'4.1. CAPEX'!G23308","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23308,'5.2 Technology Specific'!$B:$B,$D23308,'5.2 Technology Specific'!$C:$C,$E23308)","v":72.95456367987785},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23308,'5.4 Capacity Factor'!$C:$C,$D23308,'5.4 Capacity Factor'!$E:$E,$E23308)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+J$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8829651493898226E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+K$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7187626525524936E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+L$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5636611528076315E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+M$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4171662297900527E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+N$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.278809913606784E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+O$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1481492868790864E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+P$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0247651599449423E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+Q$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9082608154243001E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+R$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.7982608185452054E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+S$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6944098898146312E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+T$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5963718367941228E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+U$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5038285419075068E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+V$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4164790033665687E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+W$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3340384264510537E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+X$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2562373625221269E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+Y$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1828208932838204E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+Z$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.113547857935507E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+AA$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0481901209802667E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+AB$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.8653187856966289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+AC$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.2836900137507946E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+AD$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.7350841207982245E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23308)","v":15},0.29542166239796325]
[{"$f":"'4.1. CAPEX'!A23309","v":"pe"},{"$f":"'4.1. CAPEX'!B23309","v":"pellet"},{"$f":"'4.1. CAPEX'!C23309","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23309","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23309","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23309","v":"low"},{"$f":"'4.1. CAPEX'!G23309","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23309,'5.2 Technology Specific'!$B:$B,$D23309,'5.2 Technology Specific'!$C:$C,$E23309)","v":31.791193359450354},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23309,'5.4 Capacity Factor'!$C:$C,$D23309,'5.4 Capacity Factor'!$E:$E,$E23309)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+J$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1934860959381434E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+K$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.125509763676494E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+L$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0613010501428512E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+M$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.000655275848974E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+N$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.4337871123809005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+O$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.8928799796010437E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+P$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.3820960043367726E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+Q$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.8997928612300917E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+R$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.4444163303822421E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+S$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.0144956304513525E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+T$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.6086389964313827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+U$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.2255294893918817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+V$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.8639210261148024E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+W$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.5226346171874845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+X$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.200554802701967E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+Y$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.8966262752713312E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+Z$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.6098506806057414E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+AA$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.3392835863952156E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+AB$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.0840316107249091E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+AC$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8432497017025788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+AD$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6161385604086228E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23309)","v":15},0.12229826870627454]
[{"$f":"'4.1. CAPEX'!A23310","v":"pe"},{"$f":"'4.1. CAPEX'!B23310","v":"pellet"},{"$f":"'4.1. CAPEX'!C23310","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23310","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23310","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23310","v":"low"},{"$f":"'4.1. CAPEX'!G23310","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23310,'5.2 Technology Specific'!$B:$B,$D23310,'5.2 Technology Specific'!$C:$C,$E23310)","v":93.830698689035771},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23310,'5.4 Capacity Factor'!$C:$C,$D23310,'5.4 Capacity Factor'!$E:$E,$E23310)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+J$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.913929279140247E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+K$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.6910070699641917E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+L$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4804404242943815E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+M$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.2815581143347025E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+N$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0937248215950064E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+O$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9163392390157004E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+P$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7488322724153882E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+Q$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5906653361057724E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+R$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4413287377838856E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+S$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3003401480638435E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+T$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1672431502496019E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+U$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0416058661771607E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+V$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9230196541700106E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+W$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8110978753558826E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+X$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7054747247867062E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+Y$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6058041239874827E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+Z$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5117586717342478E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+AA$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4230286500267001E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+AB$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3393210823780711E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+AC$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2603588416936495E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+AD$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1858798051506513E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23310)","v":15},0.40106606713452486]
[{"$f":"'4.1. CAPEX'!A23311","v":"pe"},{"$f":"'4.1. CAPEX'!B23311","v":"pellet"},{"$f":"'4.1. CAPEX'!C23311","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23311","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23311","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23311","v":"low"},{"$f":"'4.1. CAPEX'!G23311","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23311,'5.2 Technology Specific'!$B:$B,$D23311,'5.2 Technology Specific'!$C:$C,$E23311)","v":75.161088280333914},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23311,'5.4 Capacity Factor'!$C:$C,$D23311,'5.4 Capacity Factor'!$E:$E,$E23311)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+J$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.9701609765391625E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+K$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.8009921440752136E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+L$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.6411995700850673E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+M$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4902738803659202E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+N$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3477329511867262E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+O$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.213120469048712E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+P$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0860045658191103E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+Q$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9659765253255499E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+R$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8526495577002679E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+S$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7456576379546593E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+T$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6446544054462744E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+U$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5493121210725769E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+V$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4593206791892405E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+W$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3743866714057397E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+X$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2942324995581074E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+Y$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2185955352982173E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+Z$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1472273238713379E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+AA$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0798928297792216E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+AB$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0163697221451497E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+AC$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.5644769771028818E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+AD$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.9992783949791894E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23311)","v":15},0.30435674654772332]
[{"$f":"'4.1. CAPEX'!A23312","v":"pe"},{"$f":"'4.1. CAPEX'!B23312","v":"pellet"},{"$f":"'4.1. CAPEX'!C23312","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23312","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23312","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23312","v":"low"},{"$f":"'4.1. CAPEX'!G23312","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23312,'5.2 Technology Specific'!$B:$B,$D23312,'5.2 Technology Specific'!$C:$C,$E23312)","v":32.752724025760557},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23312,'5.4 Capacity Factor'!$C:$C,$D23312,'5.4 Capacity Factor'!$E:$E,$E23312)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+J$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2295833090274481E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+K$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1595510197177616E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+L$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.093400301478323E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+M$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0309202842509904E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+N$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.7191137909184259E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+O$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.1618468194274768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+P$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.6356140860583009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+Q$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.1387235930112933E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+R$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.6695741127123969E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+S$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.2266503797594013E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+T$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.8085185349499745E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+U$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.4138218082862072E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+V$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.0412764285270402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+W$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.6896677475016559E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+X$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.3578465680058415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+Y$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.0447256646808224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+Z$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.7492764878221223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+AA$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.4705260405856068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+AB$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.2075539205511589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+AC$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.9594895170719522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+AD$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.7255093562811262E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23312)","v":15},0.12599720301390324]
[{"$f":"'4.1. CAPEX'!A23313","v":"pe"},{"$f":"'4.1. CAPEX'!B23313","v":"pellet"},{"$f":"'4.1. CAPEX'!C23313","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23313","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23313","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23313","v":"low"},{"$f":"'4.1. CAPEX'!G23313","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23313,'5.2 Technology Specific'!$B:$B,$D23313,'5.2 Technology Specific'!$C:$C,$E23313)","v":95.887212313867494},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23313,'5.4 Capacity Factor'!$C:$C,$D23313,'5.4 Capacity Factor'!$E:$E,$E23313)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+J$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.9997119600926195E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+K$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.7719039026083527E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+L$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.5567222089659151E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+M$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.3534809398821482E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+N$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.1615308524141468E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+O$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9802574604875814E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+P$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.809079196924967E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+Q$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6474456717050777E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+R$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.494836021456414E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+S$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3507573454452532E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+T$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2147432235633722E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+U$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0863523120524523E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+V$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9651670129222469E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+W$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8507922132283593E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+X$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7428540905735222E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+Y$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6409989813841602E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+Z$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5448923086922584E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+AA$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.454217566321616E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+AB$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3686753565379916E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+AC$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2879824783747541E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+AD$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2118710639900155E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23313)","v":15},0.40985634412322425]
[{"$f":"'4.1. CAPEX'!A23314","v":"pe"},{"$f":"'4.1. CAPEX'!B23314","v":"pellet"},{"$f":"'4.1. CAPEX'!C23314","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23314","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23314","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23314","v":"low"},{"$f":"'4.1. CAPEX'!G23314","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23314,'5.2 Technology Specific'!$B:$B,$D23314,'5.2 Technology Specific'!$C:$C,$E23314)","v":76.802981921495245},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23314,'5.4 Capacity Factor'!$C:$C,$D23314,'5.4 Capacity Factor'!$E:$E,$E23314)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+J$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.0350441299391802E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+K$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.8621798050780318E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+L$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.6988965630155886E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+M$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.5446739022718406E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+N$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3990191671249678E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+O$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2614660759098335E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+P$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.1315733263362203E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+Q$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.0089232738287787E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+R$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8931206790967936E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+S$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7837915213374047E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+T$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6805818736614568E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+U$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.583156837507169E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+V$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4911995329737858E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+W$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4044101421657875E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+X$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.3225050027885429E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+Y$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2452157493788222E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+Z$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1722884996888751E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+AA$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1034830838710338E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+AB$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0385723142315614E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+AC$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.7734129343786374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+AD$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.1958675917274621E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23314)","v":15},0.31100541833035383]
[{"$f":"'4.1. CAPEX'!A23315","v":"pe"},{"$f":"'4.1. CAPEX'!B23315","v":"pellet"},{"$f":"'4.1. CAPEX'!C23315","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23315","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23315","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23315","v":"low"},{"$f":"'4.1. CAPEX'!G23315","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23315,'5.2 Technology Specific'!$B:$B,$D23315,'5.2 Technology Specific'!$C:$C,$E23315)","v":33.468207137288076},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23315,'5.4 Capacity Factor'!$C:$C,$D23315,'5.4 Capacity Factor'!$E:$E,$E23315)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+J$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2564435509765859E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+K$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1848814066165749E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+L$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1172856262296792E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+M$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.053440733302269E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+N$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9314277887082598E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+O$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.3619873226890304E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+P$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.8242590375861261E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+Q$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.3165139739154945E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+R$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.8371159252938003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+S$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.3845165253528201E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+T$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.957250592242289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+U$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.5539317173296911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+V$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.173248085396885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+W$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.8139585142891279E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+X$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.4748887025943653E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+Y$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.1549276745206669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+Z$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.8530244116998071E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+AA$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.5681846621758969E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+AB$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.2994679173420222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+AC$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.0459845480656214E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+AD$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.806893091696855E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23315)","v":15},0.128749611356649]
[{"$f":"'4.1. CAPEX'!A23316","v":"pe"},{"$f":"'4.1. CAPEX'!B23316","v":"pellet"},{"$f":"'4.1. CAPEX'!C23316","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23316","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23316","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23316","v":"low"},{"$f":"'4.1. CAPEX'!G23316","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23316,'5.2 Technology Specific'!$B:$B,$D23316,'5.2 Technology Specific'!$C:$C,$E23316)","v":93.312835867718206},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23316,'5.4 Capacity Factor'!$C:$C,$D23316,'5.4 Capacity Factor'!$E:$E,$E23316)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+J$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.8923278364647505E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+K$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.6706359615587283E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+L$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4612314583297769E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+M$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.2634468035680757E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+N$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0766501851820238E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+O$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9002436147974375E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+P$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.733661139131606E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+Q$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5763671450149055E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+R$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4278547531970035E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+S$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2876442963254445E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+T$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1552818767223852E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+U$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0303379998109421E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+V$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9124062792567745E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+W$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8011022100936816E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+X$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6960620062947462E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+Y$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5969414994333641E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+Z$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5034150952519905E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+AA$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.415174785120921E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+AB$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.331929209525573E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+AC$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2534027708687362E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+AD$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1793347930147607E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23316)","v":15},0.3988525356574828]
[{"$f":"'4.1. CAPEX'!A23317","v":"pe"},{"$f":"'4.1. CAPEX'!B23317","v":"pellet"},{"$f":"'4.1. CAPEX'!C23317","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23317","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23317","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23317","v":"low"},{"$f":"'4.1. CAPEX'!G23317","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23317,'5.2 Technology Specific'!$B:$B,$D23317,'5.2 Technology Specific'!$C:$C,$E23317)","v":74.74761495614456},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23317,'5.4 Capacity Factor'!$C:$C,$D23317,'5.4 Capacity Factor'!$E:$E,$E23317)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+J$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.9538216397833314E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+K$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7855834324754102E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+L$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.6266699033242909E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+M$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4765744802771879E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+N$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3348176918438136E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+O$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2009457347798828E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+P$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0745291167291978E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+Q$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9551613699332709E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+R$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8424578323180701E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+S$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7360544924577559E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+T$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6356068950958889E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+U$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5407891040758374E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+V$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4512927196946662E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+W$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3668259476489449E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+X$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2871127168871822E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+Y$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2118918438223466E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+Z$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1409162404895656E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+AA$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0739521643589484E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+AB$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0107785076319516E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+AC$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.511861239620405E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+AD$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.9497719064701477E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23317)","v":15},0.30268243077324736]
[{"$f":"'4.1. CAPEX'!A23318","v":"pe"},{"$f":"'4.1. CAPEX'!B23318","v":"pellet"},{"$f":"'4.1. CAPEX'!C23318","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23318","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23318","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23318","v":"low"},{"$f":"'4.1. CAPEX'!G23318","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23318,'5.2 Technology Specific'!$B:$B,$D23318,'5.2 Technology Specific'!$C:$C,$E23318)","v":32.572545984316051},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23318,'5.4 Capacity Factor'!$C:$C,$D23318,'5.4 Capacity Factor'!$E:$E,$E23318)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+J$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2228191720280593E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+K$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1531721416884593E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+L$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0873853292677597E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+M$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0252490247381736E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+N$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.6656473712689768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+O$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.1114460156762941E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+P$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.5881081738333268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+Q$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.0939511558945024E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+R$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.6273825428980783E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+S$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.1868954051623225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+T$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.7710637713766899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+U$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.378538335354852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+V$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.0080423880893427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+W$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.6583679633857289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+X$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.3283721859598105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+Y$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.016973811455664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+Z$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.7231499483873802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+AA$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.4459329525241113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+AB$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.1844074847285752E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+AC$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.9377077237241695E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+AD$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.7050147257071935E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23318)","v":15},0.12530407198612445]
[{"$f":"'4.1. CAPEX'!A23319","v":"pe"},{"$f":"'4.1. CAPEX'!B23319","v":"pellet"},{"$f":"'4.1. CAPEX'!C23319","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23319","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23319","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23319","v":"low"},{"$f":"'4.1. CAPEX'!G23319","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23319,'5.2 Technology Specific'!$B:$B,$D23319,'5.2 Technology Specific'!$C:$C,$E23319)","v":94.844469446311464},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23319,'5.4 Capacity Factor'!$C:$C,$D23319,'5.4 Capacity Factor'!$E:$E,$E23319)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+J$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.9562163675310874E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+K$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.7308856500526594E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+L$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.5180439887342381E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+M$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.3170129036637096E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+N$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.1271502122082108E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+O$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9478481106335906E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+P$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7785313561200276E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+Q$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.6186555439623269E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+R$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.467705475012117E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+S$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3251936086740314E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+T$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1906585970098404E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+U$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0636638957339075E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+V$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9437964481010119E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+W$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8306654378940742E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+X$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7239011079152336E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+Y$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6231536405695374E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+Z$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5280920973068445E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+AA$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4384034138547263E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+AB$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3537914483338602E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+AC$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2739760794978497E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+AD$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1986923524821997E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23319)","v":15},{"$f":"SUMIFS($J23319:$AE23319,$J$5:$AE$5,\"<\"&$AE23319)","v":0.40539928703246064}]
[{"$f":"'4.1. CAPEX'!A23320","v":"pe"},{"$f":"'4.1. CAPEX'!B23320","v":"pellet"},{"$f":"'4.1. CAPEX'!C23320","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23320","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23320","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23320","v":"low"},{"$f":"'4.1. CAPEX'!G23320","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23320,'5.2 Technology Specific'!$B:$B,$D23320,'5.2 Technology Specific'!$C:$C,$E23320)","v":75.97048413870543},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23320,'5.4 Capacity Factor'!$C:$C,$D23320,'5.4 Capacity Factor'!$E:$E,$E23320)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+J$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.0021460907533284E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+K$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.831155510420973E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+L$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.6696421597557494E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+M$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.5170911791982786E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+N$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3730152531162223E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+O$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2369531540551362E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+P$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.1084683631742086E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+Q$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9871477629121996E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+R$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8726003981328E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+S$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7644563021920003E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+T$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6623653845536508E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+U$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5659963767534389E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+V$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4750358336767088E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+W$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.389187187272244E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+X$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.308169849972793E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+Y$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2317183652341229E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+Z$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1595816027382003E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+AA$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0915219959329679E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+AB$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0273148197016168E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+AC$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.6674750606841487E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+AD$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.0961899595651211E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23320)","v":15},0.30763430805939734]
[{"$f":"'4.1. CAPEX'!A23321","v":"pe"},{"$f":"'4.1. CAPEX'!B23321","v":"pellet"},{"$f":"'4.1. CAPEX'!C23321","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23321","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23321","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23321","v":"low"},{"$f":"'4.1. CAPEX'!G23321","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23321,'5.2 Technology Specific'!$B:$B,$D23321,'5.2 Technology Specific'!$C:$C,$E23321)","v":33.105432053057328},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23321,'5.4 Capacity Factor'!$C:$C,$D23321,'5.4 Capacity Factor'!$E:$E,$E23321)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+J$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2428244642664142E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+K$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1720380101858809E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+L$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1051749270965401E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+M$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0420220741195949E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+N$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.8237771297470244E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+O$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.2605090533086614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+P$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.7286094169625097E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+Q$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.2263680020976011E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+R$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.7521663378162858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+S$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.3044728411034918E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+T$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.8818382117923323E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+U$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.4828910690797317E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+V$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.1063338170295762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+W$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.7509387271495477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+X$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.4155442267432886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+Y$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.0990513823232246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+Z$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.8004205679233426E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+AA$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.5186683086764568E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+AB$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.2528642905190189E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+AC$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.0021285273591665E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+AD$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.7656286774922737E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23321)","v":15},0.12735404358951433]
[{"$f":"'4.1. CAPEX'!A23322","v":"pe"},{"$f":"'4.1. CAPEX'!B23322","v":"pellet"},{"$f":"'4.1. CAPEX'!C23322","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23322","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23322","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23322","v":"low"},{"$f":"'4.1. CAPEX'!G23322","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23322,'5.2 Technology Specific'!$B:$B,$D23322,'5.2 Technology Specific'!$C:$C,$E23322)","v":90.165448462457405},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23322,'5.4 Capacity Factor'!$C:$C,$D23322,'5.4 Capacity Factor'!$E:$E,$E23322)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+J$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.7610418939069454E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+K$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5468275563454853E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+L$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3444861445973459E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+M$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1533726506203549E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+N$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9728765729754185E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+O$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8024200930866428E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+P$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6414563469447011E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+Q$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4894677872990729E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+R$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3459646316402294E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+S$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2104833915151095E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+T$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.082585478949207E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+U$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.961855885966644E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+V$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8479019334065726E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+W$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7403520854305281E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+X$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6388548263016216E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+Y$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5430775961930848E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+Z$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4527057829513444E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+AA$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.3674417668977215E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+AB$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.287004015903738E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+AC$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2111262281180297E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+AD$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1395565198586168E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23322)","v":15},0.38539947278985887]
[{"$f":"'4.1. CAPEX'!A23323","v":"pe"},{"$f":"'4.1. CAPEX'!B23323","v":"pellet"},{"$f":"'4.1. CAPEX'!C23323","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23323","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23323","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23323","v":"low"},{"$f":"'4.1. CAPEX'!G23323","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23323,'5.2 Technology Specific'!$B:$B,$D23323,'5.2 Technology Specific'!$C:$C,$E23323)","v":72.234507493735862},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23323,'5.4 Capacity Factor'!$C:$C,$D23323,'5.4 Capacity Factor'!$E:$E,$E23323)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+J$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8545104950743107E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+K$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.6919286648226459E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+L$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5383580054904726E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+M$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.3933089766053024E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+N$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.2563182271026421E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+O$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1269472111657559E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+P$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0047808765038058E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+Q$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.8894264213081498E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+R$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.780512116320462E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+S$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6776861886302227E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+T$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5806157639936556E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+U$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4889858646317046E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+V$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4024984596216998E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+W$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3208715651463627E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+X$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2438383920051359E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+Y$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1711465379269132E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+Z$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1025572223504605E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+AA$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0378445614594585E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+AB$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.7679488137360805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+AC$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.1920606750577633E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+AD$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.6488694819820619E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23323)","v":15},0.29250587228422331]
[{"$f":"'4.1. CAPEX'!A23324","v":"pe"},{"$f":"'4.1. CAPEX'!B23324","v":"pellet"},{"$f":"'4.1. CAPEX'!C23324","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23324","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23324","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23324","v":"low"},{"$f":"'4.1. CAPEX'!G23324","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23324,'5.2 Technology Specific'!$B:$B,$D23324,'5.2 Technology Specific'!$C:$C,$E23324)","v":31.477416615561442},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23324,'5.4 Capacity Factor'!$C:$C,$D23324,'5.4 Capacity Factor'!$E:$E,$E23324)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+J$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1817064758142315E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+K$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1144010649601997E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+L$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0508260867140023E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+M$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.9077888175891672E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+N$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.3406763263466901E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+O$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.8051079072461493E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+P$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.2993653323085951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+Q$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.8218224858067099E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+R$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.3709404878780031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+S$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.9452630736844406E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+T$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.5434122148383877E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+U$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.1640839704999303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+V$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.8060445562008768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+W$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.4681266190674911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+X$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.1492257086991908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+Y$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.84829693351547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+Z$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.5643517929100218E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+AA$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.2964551760504071E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+AB$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.0437225186356774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+AC$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8053171093737096E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+AD$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.5804475383665437E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23324)","v":15},0.12109119377504997]
[{"$f":"'4.1. CAPEX'!A23325","v":"pe"},{"$f":"'4.1. CAPEX'!B23325","v":"pellet"},{"$f":"'4.1. CAPEX'!C23325","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23325","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23325","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23325","v":"low"},{"$f":"'4.1. CAPEX'!G23325","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23325,'5.2 Technology Specific'!$B:$B,$D23325,'5.2 Technology Specific'!$C:$C,$E23325)","v":93.755689581440791},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23325,'5.4 Capacity Factor'!$C:$C,$D23325,'5.4 Capacity Factor'!$E:$E,$E23325)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+J$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.9108004487412418E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+K$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.6880564455916469E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+L$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4776581287992894E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+M$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.2789348071536162E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+N$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0912516700438132E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+O$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9140078911005816E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+P$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7466348310815507E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+Q$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5885943348486828E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+R$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4393771175516409E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+S$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2985012353830055E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+T$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1655106365103583E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+U$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0399737880170039E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+V$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9214823748982771E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+W$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8096500673645145E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+X$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7041113528954235E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+Y$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.604520429674262E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+Z$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5105501582045598E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+AA$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4218910680773817E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+AB$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3382504170140063E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+AC$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2593512994576251E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+AD$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.184931802128804E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23325)","v":15},0.40074545129980638]
[{"$f":"'4.1. CAPEX'!A23326","v":"pe"},{"$f":"'4.1. CAPEX'!B23326","v":"pellet"},{"$f":"'4.1. CAPEX'!C23326","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23326","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23326","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23326","v":"low"},{"$f":"'4.1. CAPEX'!G23326","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23326,'5.2 Technology Specific'!$B:$B,$D23326,'5.2 Technology Specific'!$C:$C,$E23326)","v":75.101199783822636},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23326,'5.4 Capacity Factor'!$C:$C,$D23326,'5.4 Capacity Factor'!$E:$E,$E23326)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+J$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.9677943466865191E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+K$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7987603082664653E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+L$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.6390950572998256E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+M$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4882896254541213E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+N$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3458622731554007E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+O$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2113570504963445E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+P$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0843424334575266E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+Q$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9644100315323907E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+R$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8511733630480677E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+S$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7442666946653525E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+T$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6433439417226057E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+U$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5480776262604256E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+V$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4581578897272454E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+W$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3732915575208976E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+X$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2932012526681544E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+Y$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2176245560836515E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+Z$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1463132109818723E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+AA$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0790323691412971E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+AB$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0155598768388679E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+AC$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.5568559838578281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+AD$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.9921077530274451E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23326)","v":15},0.30411423451961339]
[{"$f":"'4.1. CAPEX'!A23327","v":"pe"},{"$f":"'4.1. CAPEX'!B23327","v":"pellet"},{"$f":"'4.1. CAPEX'!C23327","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23327","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23327","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23327","v":"low"},{"$f":"'4.1. CAPEX'!G23327","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23327,'5.2 Technology Specific'!$B:$B,$D23327,'5.2 Technology Specific'!$C:$C,$E23327)","v":32.726626593652654},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23327,'5.4 Capacity Factor'!$C:$C,$D23327,'5.4 Capacity Factor'!$E:$E,$E23327)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+J$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2286035747341077E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+K$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.158627087284266E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+L$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0925290780615425E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+M$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0300988450294545E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+N$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.7113695827692661E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+O$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.1545466426493569E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+P$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.6287332125119139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+Q$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.1322386427443612E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+R$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.663462981633784E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+S$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.2208921711442954E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+T$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.803093494575271E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+U$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.4087112630056894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+V$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.0364627281058302E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+W$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.6851342095388235E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+X$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.3535774257829497E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+Y$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.040706017782645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+Z$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.7454922553837719E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+AA$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.4669639170279128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+AB$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.2042013336733297E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+AC$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.956334588377396E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+AD$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.7225408634187782E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23327)","v":15},0.12589680820555524]
[{"$f":"'4.1. CAPEX'!A23328","v":"pe"},{"$f":"'4.1. CAPEX'!B23328","v":"pellet"},{"$f":"'4.1. CAPEX'!C23328","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23328","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23328","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23328","v":"low"},{"$f":"'4.1. CAPEX'!G23328","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23328,'5.2 Technology Specific'!$B:$B,$D23328,'5.2 Technology Specific'!$C:$C,$E23328)","v":91.484134646921873},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23328,'5.4 Capacity Factor'!$C:$C,$D23328,'5.4 Capacity Factor'!$E:$E,$E23328)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+J$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.8160478198936851E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+K$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5987005584431582E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+L$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3933998665187717E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+M$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1994913027176997E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+N$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0163554369055753E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+O$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8434059998040898E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+P$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6800881294176987E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+Q$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5258767092726321E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+R$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3802747937005257E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+S$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2428121156448721E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+T$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1130436727017744E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+U$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.990548387327758E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+V$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8749278373573861E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+W$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7658050531725648E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+X$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6628233780544219E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+Y$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5656453884278644E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+Z$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4739518708789966E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+AA$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.3874408529868737E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+AB$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3058266851641163E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+AC$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2288391708460505E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+AD$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1562227425057504E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23328)","v":15},0.39103601060932613]
[{"$f":"'4.1. CAPEX'!A23329","v":"pe"},{"$f":"'4.1. CAPEX'!B23329","v":"pellet"},{"$f":"'4.1. CAPEX'!C23329","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23329","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23329","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23329","v":"low"},{"$f":"'4.1. CAPEX'!G23329","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23329,'5.2 Technology Specific'!$B:$B,$D23329,'5.2 Technology Specific'!$C:$C,$E23329)","v":73.28747858856417},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23329,'5.4 Capacity Factor'!$C:$C,$D23329,'5.4 Capacity Factor'!$E:$E,$E23329)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+J$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8961210375350311E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+K$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7311692324093195E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+L$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5753599551242991E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+M$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4281965291171964E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+N$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.2892088489993769E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+O$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1579519762190438E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+P$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0340048082182448E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+Q$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9169688172691785E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+R$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8064668553714566E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+S$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7021420217785761E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+T$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6036565898989146E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+U$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5106909904844847E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+V$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4229428481800484E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+W$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3401260686563417E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+X$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2619699736945758E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+Y$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1882184817254117E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+Z$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1186293314546845E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+AA$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0529733463305444E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+AB$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.9103373772286545E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+AC$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.3260544479589359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+AD$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.7749450915964779E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23329)","v":15},0.29676976552956097]
[{"$f":"'4.1. CAPEX'!A23330","v":"pe"},{"$f":"'4.1. CAPEX'!B23330","v":"pellet"},{"$f":"'4.1. CAPEX'!C23330","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23330","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23330","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23330","v":"low"},{"$f":"'4.1. CAPEX'!G23330","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23330,'5.2 Technology Specific'!$B:$B,$D23330,'5.2 Technology Specific'!$C:$C,$E23330)","v":31.936266699628668},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23330,'5.4 Capacity Factor'!$C:$C,$D23330,'5.4 Capacity Factor'!$E:$E,$E23330)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+J$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1989323530961075E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+K$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1306458231812033E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+L$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0661441048384752E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+M$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0052215845619909E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+N$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.4768364874531132E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+O$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.9334610231579393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+P$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.420346177939738E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+Q$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.9358421319868557E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+R$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.4783875730001451E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+S$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.0465050079940575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+T$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.6387963208955798E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+U$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.2539385631625016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+V$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.8906799653021995E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+W$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.5478361577978377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+X$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.2242865905426424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+Y$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.9189711404459919E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+Z$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.6308868974094738E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+AA$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.3590851193776869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+AB$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.1026683476495891E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+AC$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8607876740920158E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+AD$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.632640152329837E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23330)","v":15},0.12285635465601036]
[{"$f":"'4.1. CAPEX'!A23331","v":"pe"},{"$f":"'4.1. CAPEX'!B23331","v":"pellet"},{"$f":"'4.1. CAPEX'!C23331","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23331","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23331","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23331","v":"low"},{"$f":"'4.1. CAPEX'!G23331","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23331,'5.2 Technology Specific'!$B:$B,$D23331,'5.2 Technology Specific'!$C:$C,$E23331)","v":89.043987735003938},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23331,'5.4 Capacity Factor'!$C:$C,$D23331,'5.4 Capacity Factor'!$E:$E,$E23331)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+J$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.7142627689732956E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+K$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.5027127886676272E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+L$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3028880609784317E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+M$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1141516003510925E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+N$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.9359004986474948E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+O$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7675641240894749E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+P$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.608602414458416E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+Q$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4585042596582285E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+R$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3167859690012383E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+S$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1829898188157563E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+T$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0566826762012245E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+U$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9374546949721683E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+V$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8249180800365791E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+W$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7187059166482069E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+X$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6184710611561501E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+Y$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5238850900496214E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+Z$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4346373042612747E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+AA$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.3504337858494831E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+AB$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.2709965043289254E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+AC$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.1960624700600997E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+AD$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1253829322424348E-2},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23331)","v":15},0.3806059473265539]
[{"$f":"'4.1. CAPEX'!A23332","v":"pe"},{"$f":"'4.1. CAPEX'!B23332","v":"pellet"},{"$f":"'4.1. CAPEX'!C23332","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23332","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23332","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23332","v":"low"},{"$f":"'4.1. CAPEX'!G23332","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23332,'5.2 Technology Specific'!$B:$B,$D23332,'5.2 Technology Specific'!$C:$C,$E23332)","v":71.338981445149045},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23332,'5.4 Capacity Factor'!$C:$C,$D23332,'5.4 Capacity Factor'!$E:$E,$E23332)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+J$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8191217509269909E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+K$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.6585555260842771E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+L$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5068887563265224E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+M$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.3636379702507211E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+N$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.2283455611791309E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+O$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1005784201591417E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+P$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.9799266405034623E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+Q$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.8660022901570327E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+R$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.758438248368532E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+S$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6568871033259724E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+T$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.561020107588218E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+U$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4705261883077412E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+V$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3851110093950469E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+W$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3044960829223191E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+X$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2284179272034684E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+Y$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1566272691201482E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+Z$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.088888288388974E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+AA$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0249779015843055E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+AB$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.6468508384405204E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+AC$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.0781022629315561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+AD$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.5416452732115615E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23332)","v":15},0.28887953582698578]
[{"$f":"'4.1. CAPEX'!A23333","v":"pe"},{"$f":"'4.1. CAPEX'!B23333","v":"pellet"},{"$f":"'4.1. CAPEX'!C23333","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23333","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23333","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23333","v":"low"},{"$f":"'4.1. CAPEX'!G23333","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$G:$G,'5.2 Technology Specific'!$A:$A,$C23333,'5.2 Technology Specific'!$B:$B,$D23333,'5.2 Technology Specific'!$C:$C,$E23333)","v":31.087175891294041},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23333,'5.4 Capacity Factor'!$C:$C,$D23333,'5.4 Capacity Factor'!$E:$E,$E23333)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+J$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1670562903614252E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+K$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1005852971662367E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+L$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0377984886055978E-2},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+M$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.7849571782813501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+N$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.2248754542719816E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+O$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.695946735319553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+P$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.196474095146563E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+Q$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.724851577767095E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+R$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.2795593815549583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+S$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.8591592956900828E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+T$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.4622903758677682E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+U$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.0876648468319548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+V$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.7340642199359068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+W$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.4003356145428125E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+X$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.0853882726566886E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+Y$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.7881902567222046E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+Z$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.5077653210521037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+AA$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.2431899478342057E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+AB$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9935905391380762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+AC$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.7581407567852639E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+AD$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.5360590023682352E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23333)","v":15},0.1195899678091993]

{"sheet":"4.4 FOM EQ","index":19,"n_rows":23333,"n_cols":32,"rows_kept":281,"cut":true,"hidden":false,"merged":[[3,6,4,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
["Technology Abbr.","Fuel","Technology","Market","Building","Szenario","Year","OC","Full load hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime","Sum"]
[null,null,null,null,null,null,null,"[EUR/kW]","[h]",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"[years]","[€ in Lifetime]"]
[{"$f":"'4.1. CAPEX'!A6","v":"ga"},{"$f":"'4.1. CAPEX'!B6","v":"gas"},{"$f":"'4.1. CAPEX'!C6","v":"gas"},{"$f":"'4.1. CAPEX'!D6","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E6","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F6","v":"high"},{"$f":"'4.1. CAPEX'!G6","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C6,'5.2 Technology Specific'!$B:$B,$D6,'5.2 Technology Specific'!$C:$C,$E6)","v":2.6882831679900612},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6,'5.4 Capacity Factor'!$C:$C,$D6,'5.4 Capacity Factor'!$E:$E,$E6)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+J$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2093041691363295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+K$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1517182563203139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+L$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0968745298288703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+M$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0446424093608288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+N$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9489753272459882E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+O$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4752145973771317E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+P$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0240139022639357E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+Q$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5942989545370802E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+R$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.1850466233686489E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+S$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7952824984463319E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+T$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4240785699488873E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+U$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0705510189989396E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+V$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7338581133323245E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+W$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4131982031736417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+X$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1078078125463271E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+Y$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8169598214726902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+Z$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5399617347358962E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+AA$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2761540330818052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+AB$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0249086029350524E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+AC$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7856272408905264E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6))*($G6+AD$5-$G$6))*$H6/$I6/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5577402294195491E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6)","v":18},{"$f":"SUMIFS($J6:$AE6,$J$5:$AE$5,\"<\"&$AE6)","v":1.4843079485699304E-2}]
[{"$f":"'4.1. CAPEX'!A7","v":"ga"},{"$f":"'4.1. CAPEX'!B7","v":"gas"},{"$f":"'4.1. CAPEX'!C7","v":"gas"},{"$f":"'4.1. CAPEX'!D7","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E7","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F7","v":"high"},{"$f":"'4.1. CAPEX'!G7","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C7,'5.2 Technology Specific'!$B:$B,$D7,'5.2 Technology Specific'!$C:$C,$E7)","v":2.010644584620926},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7,'5.4 Capacity Factor'!$C:$C,$D7,'5.4 Capacity Factor'!$E:$E,$E7)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+J$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5686962907348223E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+K$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1606631340331638E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+L$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7720601276506322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+M$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.401962026333935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+N$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.049487644127558E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+O$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7137977563119593E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+P$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3940931012494858E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+Q$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.089612477380461E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+R$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7996309308385352E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+S$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5234580293700333E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+T$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2604362184476504E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+U$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0099392556644286E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+V$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7713707196804094E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+W$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5441625901718175E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+X$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.327773895401732E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+Y$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1216894241921241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+Z$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.925418499230595E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+AA$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7384938087910423E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+AB$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5604702940867072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+AC$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3909240896063878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7))*($G7+AD$5-$G$6))*$H7/$I7/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2294515139108456E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7)","v":18},{"$f":"SUMIFS($J7:$AE7,$J$5:$AE$5,\"<\"&$AE7)","v":1.051727459296104E-2}]
[{"$f":"'4.1. CAPEX'!A8","v":"ga"},{"$f":"'4.1. CAPEX'!B8","v":"gas"},{"$f":"'4.1. CAPEX'!C8","v":"gas"},{"$f":"'4.1. CAPEX'!D8","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E8","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F8","v":"high"},{"$f":"'4.1. CAPEX'!G8","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C8,'5.2 Technology Specific'!$B:$B,$D8,'5.2 Technology Specific'!$C:$C,$E8)","v":1.2494762266265911},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8,'5.4 Capacity Factor'!$C:$C,$D8,'5.4 Capacity Factor'!$E:$E,$E8)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+J$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0586082049659559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+K$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8177220999675766E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+L$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5883067618738828E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+M$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3698159636894118E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+N$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1617294892280115E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+O$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9635518945028677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+P$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.77481132809797E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+Q$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5950584077123517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+R$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4238651502022398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+S$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.260823952573562E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+T$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1055466214986304E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+U$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9576634490463143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+V$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8168223324250615E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+W$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6826879356429154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+X$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5549408910884914E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+Y$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4332770391318959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+Z$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3174067039351392E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+AA$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2070540037477513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+AB$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1019561940454774E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+AC$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0018630419480738E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8))*($G8+AD$5-$G$6))*$H8/$I8/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9065362304267371E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8)","v":18},6.2089692229330019E-3]
[{"$f":"'4.1. CAPEX'!A9","v":"ga"},{"$f":"'4.1. CAPEX'!B9","v":"gas"},{"$f":"'4.1. CAPEX'!C9","v":"gas"},{"$f":"'4.1. CAPEX'!D9","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E9","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F9","v":"high"},{"$f":"'4.1. CAPEX'!G9","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C9,'5.2 Technology Specific'!$B:$B,$D9,'5.2 Technology Specific'!$C:$C,$E9)","v":2.611315897861501},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9,'5.4 Capacity Factor'!$C:$C,$D9,'5.4 Capacity Factor'!$E:$E,$E9)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+J$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1746810156821864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+K$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.118743824459225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+L$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0654703090087858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+M$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.014733627627415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+N$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.6641297869277628E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+O$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.203933130407392E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+P$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.7656506003879928E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+Q$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.3482386670361822E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+R$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.9507034924154133E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+S$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.5720985642051546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+T$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.211522442100147E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+U$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.8681166115239494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+V$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.5410634395466195E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+W$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.2295842281396359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+X$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.9329373601329886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+Y$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.6504165334599868E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+Z$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.3813490794857029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+AA$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.1250943614149539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+AB$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.8810422489666233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+AC$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6486116656824981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9))*($G9+AD$5-$G$6))*$H9/$I9/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4272492054119034E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9)","v":18},1.4418112606496003E-2]
[{"$f":"'4.1. CAPEX'!A10","v":"ga"},{"$f":"'4.1. CAPEX'!B10","v":"gas"},{"$f":"'4.1. CAPEX'!C10","v":"gas"},{"$f":"'4.1. CAPEX'!D10","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E10","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F10","v":"high"},{"$f":"'4.1. CAPEX'!G10","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C10,'5.2 Technology Specific'!$B:$B,$D10,'5.2 Technology Specific'!$C:$C,$E10)","v":1.9530785414600957},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10,'5.4 Capacity Factor'!$C:$C,$D10,'5.4 Capacity Factor'!$E:$E,$E10)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+J$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.3233690239083559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+K$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.9270181180079579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+L$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.5495410647694831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+M$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.1900391093042697E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+N$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.847656294575495E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+O$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.5215774234052336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+P$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.2110261175287948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+Q$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.915262969075041E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+R$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.6335837800714687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+S$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.3653178857823508E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+T$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.1098265578879533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+U$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.8665014837028121E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+V$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.6347633178122027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+W$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4140603026782875E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+X$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2038669549317029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+Y$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0036828142206682E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+Z$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8130312516387323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+AA$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6314583348940303E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+AB$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4585317475181238E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+AC$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.2938397595410707E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10))*($G10+AD$5-$G$6))*$H10/$I10/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1369902471819718E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10)","v":18},1.0216158280419482E-2]
[{"$f":"'4.1. CAPEX'!A11","v":"ga"},{"$f":"'4.1. CAPEX'!B11","v":"gas"},{"$f":"'4.1. CAPEX'!C11","v":"gas"},{"$f":"'4.1. CAPEX'!D11","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E11","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11","v":"high"},{"$f":"'4.1. CAPEX'!G11","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C11,'5.2 Technology Specific'!$B:$B,$D11,'5.2 Technology Specific'!$C:$C,$E11)","v":1.2137029214186108},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11,'5.4 Capacity Factor'!$C:$C,$D11,'5.4 Capacity Factor'!$E:$E,$E11)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+J$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.913777009791947E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+K$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.6797876283732827E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+L$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.4569405984507454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+M$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.2447053318578527E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+N$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.0425765065312886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+O$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.8500728633631315E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+P$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.6667360603458398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+Q$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4921295812817516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+R$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.3258376964588116E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+S$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.1674644728179154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+T$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0166328312551579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+U$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8729836488144359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+V$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.7361749036327964E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+W$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6058808606026625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+X$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4817912958120602E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+Y$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3636107579162472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+Z$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2510578646821403E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+AA$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1438646330306096E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+AB$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.041775840981533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+AC$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9445484199824122E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11))*($G11+AD$5-$G$6))*$H11/$I11/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8519508761737262E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11)","v":18},6.0312024545018696E-3]
[{"$f":"'4.1. CAPEX'!A12","v":"ga"},{"$f":"'4.1. CAPEX'!B12","v":"gas"},{"$f":"'4.1. CAPEX'!C12","v":"gas"},{"$f":"'4.1. CAPEX'!D12","v":"Berlin"},{"$f":"'4.1. CAPEX'!E12","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F12","v":"high"},{"$f":"'4.1. CAPEX'!G12","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C12,'5.2 Technology Specific'!$B:$B,$D12,'5.2 Technology Specific'!$C:$C,$E12)","v":2.7527484289983932},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12,'5.4 Capacity Factor'!$C:$C,$D12,'5.4 Capacity Factor'!$E:$E,$E12)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+J$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2383033868638743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+K$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1793365589179755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+L$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1231776751599767E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+M$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0696930239618824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+N$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0187552609160786E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+O$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.702431056343605E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+P$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.2404105298510536E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+Q$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8003909808105261E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+R$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3813247436290736E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+S$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9822140415514978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+T$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6021086110014268E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+U$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.240103439048977E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+V$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8953366086180743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+W$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5669872463029267E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+X$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2542735679075505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+Y$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9564510170548085E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+Z$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6728104924331515E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+AA$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4026766594601435E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+AB$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1454063423429937E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+AC$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9003869927076134E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12))*($G12+AD$5-$G$6))*$H12/$I12/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6670352311501079E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12)","v":18},1.5199017805221069E-2]
[{"$f":"'4.1. CAPEX'!A13","v":"ga"},{"$f":"'4.1. CAPEX'!B13","v":"gas"},{"$f":"'4.1. CAPEX'!C13","v":"gas"},{"$f":"'4.1. CAPEX'!D13","v":"Berlin"},{"$f":"'4.1. CAPEX'!E13","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F13","v":"high"},{"$f":"'4.1. CAPEX'!G13","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C13,'5.2 Technology Specific'!$B:$B,$D13,'5.2 Technology Specific'!$C:$C,$E13)","v":2.0588600142623963},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13,'5.4 Capacity Factor'!$C:$C,$D13,'5.4 Capacity Factor'!$E:$E,$E13)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+J$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7741743629337157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+K$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.3563565361273484E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+L$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.9584347963117599E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+M$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5794617107731042E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+N$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2185349626410528E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+O$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8747952025152877E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+P$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.5474240023955129E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+Q$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2356419070433444E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+R$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9387065781365189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+S$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6559110267966842E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+T$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3865819302825562E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+U$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1300780288405297E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+V$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.885788598895743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+W$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6531319989483259E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+X$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4315542847126924E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+Y$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2205278902025627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+Z$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0195503716214891E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+AA$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8281432110680839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+AB$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6458506772076992E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+AC$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4722387401978089E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13))*($G13+AD$5-$G$6))*$H13/$I13/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3068940382836274E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13)","v":18},1.076947974002463E-2]
[{"$f":"'4.1. CAPEX'!A14","v":"ga"},{"$f":"'4.1. CAPEX'!B14","v":"gas"},{"$f":"'4.1. CAPEX'!C14","v":"gas"},{"$f":"'4.1. CAPEX'!D14","v":"Berlin"},{"$f":"'4.1. CAPEX'!E14","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F14","v":"high"},{"$f":"'4.1. CAPEX'!G14","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C14,'5.2 Technology Specific'!$B:$B,$D14,'5.2 Technology Specific'!$C:$C,$E14)","v":1.2794387737392936},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14,'5.4 Capacity Factor'!$C:$C,$D14,'5.4 Capacity Factor'!$E:$E,$E14)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+J$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1799140637218361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+K$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9332514892588917E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+L$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6983347516751348E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+M$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4746045254048897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+N$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2615281194332286E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+O$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.058598208984027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+P$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8653316276038356E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+Q$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6812682167655571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+R$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.505969730252912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+S$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3390187907170589E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+T$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1800178959210084E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+U$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0285884723057219E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+V$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8843699736244978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+W$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7470190224995213E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+X$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6162085928566872E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+Y$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4916272312920824E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+Z$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3729783155162693E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+AA$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2599793481107322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+AB$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.152361283914983E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+AC$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0498678894428411E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14))*($G14+AD$5-$G$6))*$H14/$I14/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.952255132802706E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14)","v":18},6.3578608375943904E-3]
[{"$f":"'4.1. CAPEX'!A15","v":"ga"},{"$f":"'4.1. CAPEX'!B15","v":"gas"},{"$f":"'4.1. CAPEX'!C15","v":"gas"},{"$f":"'4.1. CAPEX'!D15","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E15","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F15","v":"high"},{"$f":"'4.1. CAPEX'!G15","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C15,'5.2 Technology Specific'!$B:$B,$D15,'5.2 Technology Specific'!$C:$C,$E15)","v":2.7082130512908553},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15,'5.4 Capacity Factor'!$C:$C,$D15,'5.4 Capacity Factor'!$E:$E,$E15)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+J$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2182694787633175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+K$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1602566464412548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+L$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1050063299440521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+M$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0523869808990972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+N$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0022733151419975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+O$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.545460144209498E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+P$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0909144230566659E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+Q$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6580137362444424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+R$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2457273678518514E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+S$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8530736836684295E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+T$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4791177939699321E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+U$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1229693275904119E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+V$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7837803119908692E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+W$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4607431542770171E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+X$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1530887183590649E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+Y$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8600844936752979E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+Z$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.581032851119332E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+AA$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3152693820184113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+AB$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0621613162080104E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+AC$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8211060154362004E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15))*($G15+AD$5-$G$6))*$H15/$I15/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5915295385106671E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15)","v":18},1.4953120289992843E-2]
[{"$f":"'4.1. CAPEX'!A16","v":"ga"},{"$f":"'4.1. CAPEX'!B16","v":"gas"},{"$f":"'4.1. CAPEX'!C16","v":"gas"},{"$f":"'4.1. CAPEX'!D16","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E16","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F16","v":"high"},{"$f":"'4.1. CAPEX'!G16","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C16,'5.2 Technology Specific'!$B:$B,$D16,'5.2 Technology Specific'!$C:$C,$E16)","v":2.0255507196620597},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16,'5.4 Capacity Factor'!$C:$C,$D16,'5.4 Capacity Factor'!$E:$E,$E16)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+J$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.6322212642747057E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+K$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2211631088330522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+L$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8296791512695737E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+M$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4568372869234032E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+N$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.1017497970699082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+O$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7635712353046747E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+P$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4414964145758811E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+Q$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1347584900722665E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+R$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8426271334021589E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+S$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.564406793716342E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+T$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2994350416346115E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+U$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0470809920329627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+V$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8067438019361558E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+W$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5778512399391951E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+X$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3598583237516153E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+Y$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1522460226205848E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+Z$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9545200215434145E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+AA$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7662095443270608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+AB$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5868662326924387E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+AC$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4160630787547039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16))*($G16+AD$5-$G$6))*$H16/$I16/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2533934083378135E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16)","v":18},1.0595245566322759E-2]
[{"$f":"'4.1. CAPEX'!A17","v":"ga"},{"$f":"'4.1. CAPEX'!B17","v":"gas"},{"$f":"'4.1. CAPEX'!C17","v":"gas"},{"$f":"'4.1. CAPEX'!D17","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E17","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F17","v":"high"},{"$f":"'4.1. CAPEX'!G17","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C17,'5.2 Technology Specific'!$B:$B,$D17,'5.2 Technology Specific'!$C:$C,$E17)","v":1.2587393562255473},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17,'5.4 Capacity Factor'!$C:$C,$D17,'5.4 Capacity Factor'!$E:$E,$E17)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+J$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0961107539495849E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+K$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8534388132853186E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+L$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6223226793193513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+M$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4022120755422389E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+N$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1925829290878473E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+O$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9929361229408062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+P$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8027963075626734E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+Q$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6217107691073071E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+R$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4492483515307688E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+S$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2849984300293037E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+T$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1285699333612416E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+U$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9795904127249918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+V$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8377051549761831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+W$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7025763380725547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+X$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5738822267357673E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+Y$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4513164064150154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+Z$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3345870537285865E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+AA$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2234162416462724E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+AB$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1175392777583548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+AC$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.016704074055576E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17))*($G17+AD$5-$G$6))*$H17/$I17/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9206705467195962E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17)","v":18},6.2550001000015818E-3]
[{"$f":"'4.1. CAPEX'!A18","v":"ga"},{"$f":"'4.1. CAPEX'!B18","v":"gas"},{"$f":"'4.1. CAPEX'!C18","v":"gas"},{"$f":"'4.1. CAPEX'!D18","v":"Bremen"},{"$f":"'4.1. CAPEX'!E18","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F18","v":"high"},{"$f":"'4.1. CAPEX'!G18","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C18,'5.2 Technology Specific'!$B:$B,$D18,'5.2 Technology Specific'!$C:$C,$E18)","v":2.753941044054804},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18,'5.4 Capacity Factor'!$C:$C,$D18,'5.4 Capacity Factor'!$E:$E,$E18)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+J$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2388398758681077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+K$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1798475008267691E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+L$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1236642865016849E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+M$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.070156463334938E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+N$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0191966317475601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+O$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.706634588072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+P$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.2444138934019053E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+Q$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8042037080018128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+R$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3849559123826806E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+S$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9856722975073138E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+T$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6054021881022036E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+U$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2432401791449556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+V$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8983239801380543E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+W$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5698323620362402E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+X$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2569832019392785E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+Y$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9590316208945487E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+Z$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6752682103757609E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+AA$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4050173432150105E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+AB$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1476355649666765E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+AC$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9025100618730255E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18))*($G18+AD$5-$G$6))*$H18/$I18/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6690572017838334E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18)","v":18},1.5205602706800238E-2]
[{"$f":"'4.1. CAPEX'!A19","v":"ga"},{"$f":"'4.1. CAPEX'!B19","v":"gas"},{"$f":"'4.1. CAPEX'!C19","v":"gas"},{"$f":"'4.1. CAPEX'!D19","v":"Bremen"},{"$f":"'4.1. CAPEX'!E19","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F19","v":"high"},{"$f":"'4.1. CAPEX'!G19","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C19,'5.2 Technology Specific'!$B:$B,$D19,'5.2 Technology Specific'!$C:$C,$E19)","v":2.059752005490576},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19,'5.4 Capacity Factor'!$C:$C,$D19,'5.4 Capacity Factor'!$E:$E,$E19)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+J$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7779757319010273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+K$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.3599768875247877E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+L$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.961882750023607E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+M$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5827454762129583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+N$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2216623582980566E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+O$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8777736745695775E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+P$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.550260642447217E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+Q$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2383434689973483E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+R$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9412794942831902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+S$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6583614231268476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+T$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.388915641073188E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+U$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1323006105458927E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+V$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8879053433770409E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+W$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6551479460733717E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+X$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4334742343555932E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+Y$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2223564136719923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+Z$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0212918225447549E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+AA$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8298017357569087E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+AB$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6474302245303894E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+AC$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4737430709813231E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19))*($G19+AD$5-$G$6))*$H19/$I19/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3083267342679272E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19)","v":18},1.0774145565478333E-2]
[{"$f":"'4.1. CAPEX'!A20","v":"ga"},{"$f":"'4.1. CAPEX'!B20","v":"gas"},{"$f":"'4.1. CAPEX'!C20","v":"gas"},{"$f":"'4.1. CAPEX'!D20","v":"Bremen"},{"$f":"'4.1. CAPEX'!E20","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20","v":"high"},{"$f":"'4.1. CAPEX'!G20","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C20,'5.2 Technology Specific'!$B:$B,$D20,'5.2 Technology Specific'!$C:$C,$E20)","v":1.2799930844526313},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20,'5.4 Capacity Factor'!$C:$C,$D20,'5.4 Capacity Factor'!$E:$E,$E20)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+J$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1821582366503292E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+K$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9353887968098373E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+L$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.7003702826760356E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+M$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4765431263581287E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+N$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.263374406055361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+O$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0603565771955814E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+P$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8670062639957925E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+Q$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6828631085674204E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+R$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.5074886748261152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+S$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3404654045963002E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+T$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1813956234250475E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+U$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0299005937381402E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+V$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8856196130839438E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+W$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7482091553180412E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+X$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6173420526838493E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+Y$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4927067168417606E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+Z$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3740063969921531E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+AA$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2609584733258598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+AB$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1532937841198664E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+AC$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0507559848760633E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20))*($G20+AD$5-$G$6))*$H20/$I20/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9531009379772032E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20)","v":18},6.3606153503139697E-3]
[{"$f":"'4.1. CAPEX'!A21","v":"ga"},{"$f":"'4.1. CAPEX'!B21","v":"gas"},{"$f":"'4.1. CAPEX'!C21","v":"gas"},{"$f":"'4.1. CAPEX'!D21","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E21","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F21","v":"high"},{"$f":"'4.1. CAPEX'!G21","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C21,'5.2 Technology Specific'!$B:$B,$D21,'5.2 Technology Specific'!$C:$C,$E21)","v":2.7031518638441132},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21,'5.4 Capacity Factor'!$C:$C,$D21,'5.4 Capacity Factor'!$E:$E,$E21)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+J$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2159927412704061E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+K$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1580883250194344E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+L$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1029412619232709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+M$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.050420249450734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+N$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0004002375721278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+O$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.5276213102107399E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+P$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0739250573435622E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+Q$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6418333879462487E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+R$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2303175123297611E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+S$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8383976307902481E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+T$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4651406007526181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+U$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1096577150024925E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+V$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.77110258571666E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+W$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.448669129253961E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+X$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1415896469085363E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+Y$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8491329970557465E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+Z$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.570602854338807E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+AA$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3053360517512434E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+AB$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0527010016678518E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+AC$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8120961920646206E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21))*($G21+AD$5-$G$6))*$H21/$I21/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5829487543472578E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21)","v":18},1.4925175463176036E-2]
[{"$f":"'4.1. CAPEX'!A22","v":"ga"},{"$f":"'4.1. CAPEX'!B22","v":"gas"},{"$f":"'4.1. CAPEX'!C22","v":"gas"},{"$f":"'4.1. CAPEX'!D22","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E22","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F22","v":"high"},{"$f":"'4.1. CAPEX'!G22","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C22,'5.2 Technology Specific'!$B:$B,$D22,'5.2 Technology Specific'!$C:$C,$E22)","v":2.0217653114681928},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22,'5.4 Capacity Factor'!$C:$C,$D22,'5.4 Capacity Factor'!$E:$E,$E22)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+J$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.6160891176995222E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+K$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2057991597138304E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+L$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8150468187750761E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+M$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4429017321667385E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+N$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0884778401587997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+O$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7509312763417133E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+P$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4294583584206799E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+Q$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1232936746863614E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+R$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.831708261606059E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+S$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5540078681962459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+T$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2895313030440439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+U$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0376488600419468E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+V$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7977608190875686E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+W$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5692960181786357E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+X$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3517104935034639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+Y$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1444861842890117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+Z$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9471296993228686E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+AA$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7591711422122555E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+AB$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5801629925831004E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+AC$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4096790405553336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22))*($G22+AD$5-$G$6))*$H22/$I22/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2473133719574608E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22)","v":18},1.0575444862744483E-2]
[{"$f":"'4.1. CAPEX'!A23","v":"ga"},{"$f":"'4.1. CAPEX'!B23","v":"gas"},{"$f":"'4.1. CAPEX'!C23","v":"gas"},{"$f":"'4.1. CAPEX'!D23","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E23","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F23","v":"high"},{"$f":"'4.1. CAPEX'!G23","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23,'5.2 Technology Specific'!$B:$B,$D23,'5.2 Technology Specific'!$C:$C,$E23)","v":1.2563869874466529},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23,'5.4 Capacity Factor'!$C:$C,$D23,'5.4 Capacity Factor'!$E:$E,$E23)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+J$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0865869937111456E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+K$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8443685654391862E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+L$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.61368434803732E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+M$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3939850933688758E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+N$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1847477079703585E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+O$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.985474007590817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+P$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7956895310388742E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+Q$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6149424105132128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+R$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4428022957268695E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+S$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2788593292636852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+T$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1227231707273194E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+U$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9740220673593517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+V$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8324019689136685E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+W$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6975256846796839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+X$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5690720806473185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+Y$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4467353149022075E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+Z$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3302241094306738E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+AA$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2192610566006414E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+AB$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1135819586672776E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+AC$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0129351987307405E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23))*($G23+AD$5-$G$6))*$H23/$I23/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9170811416483244E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23)","v":18},6.243310573592121E-3]
[{"$f":"'4.1. CAPEX'!A24","v":"ga"},{"$f":"'4.1. CAPEX'!B24","v":"gas"},{"$f":"'4.1. CAPEX'!C24","v":"gas"},{"$f":"'4.1. CAPEX'!D24","v":"Hesse"},{"$f":"'4.1. CAPEX'!E24","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F24","v":"high"},{"$f":"'4.1. CAPEX'!G24","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C24,'5.2 Technology Specific'!$B:$B,$D24,'5.2 Technology Specific'!$C:$C,$E24)","v":2.691139825243591},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C24,'5.4 Capacity Factor'!$C:$C,$D24,'5.4 Capacity Factor'!$E:$E,$E24)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+J$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2105892151343188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+K$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.152942109651732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+L$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.098040104430221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+M$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0457524804097342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+N$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9595474324736606E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+O$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4852832690225334E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+P$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.033603113354795E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+Q$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6034315365283737E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+R$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.193744320503214E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+S$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8035660195268709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+T$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.431967637644639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+U$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0780644168044174E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+V$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7410137302899222E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+W$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4200130764665913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+X$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1142981680634221E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+Y$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8231411124413522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+Z$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5458486785155744E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+AA$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2817606462053082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+AB$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.030248234481246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+AC$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.790712604267853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B24))*($G24+AD$5-$G$6))*$H24/$I24/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5625834326360506E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C24)","v":18},1.4858852225410077E-2]
[{"$f":"'4.1. CAPEX'!A25","v":"ga"},{"$f":"'4.1. CAPEX'!B25","v":"gas"},{"$f":"'4.1. CAPEX'!C25","v":"gas"},{"$f":"'4.1. CAPEX'!D25","v":"Hesse"},{"$f":"'4.1. CAPEX'!E25","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F25","v":"high"},{"$f":"'4.1. CAPEX'!G25","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C25,'5.2 Technology Specific'!$B:$B,$D25,'5.2 Technology Specific'!$C:$C,$E25)","v":2.012781161044614},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C25,'5.4 Capacity Factor'!$C:$C,$D25,'5.4 Capacity Factor'!$E:$E,$E25)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+J$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5778016665016582E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+K$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1693349204777692E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+L$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7803189718835897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+M$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4098275922700847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+N$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0569786593048436E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+O$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7209320564808029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+P$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4008876728388609E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+Q$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0960834979417711E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+R$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8057938075635918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+S$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5293274357748497E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+T$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2660261293093803E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+U$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0152629802946479E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+V$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7764409336139505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+W$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5489913653466187E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+X$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3323727289015427E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+Y$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1260692656205157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+Z$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9295897767814439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+AA$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7424664540775649E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+AB$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5642537657881571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+AC$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3945273959887212E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B25))*($G25+AD$5-$G$6))*$H25/$I25/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2328832342749727E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C25)","v":18},1.0528450591498349E-2]
[{"$f":"'4.1. CAPEX'!A26","v":"ga"},{"$f":"'4.1. CAPEX'!B26","v":"gas"},{"$f":"'4.1. CAPEX'!C26","v":"gas"},{"$f":"'4.1. CAPEX'!D26","v":"Hesse"},{"$f":"'4.1. CAPEX'!E26","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F26","v":"high"},{"$f":"'4.1. CAPEX'!G26","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C26,'5.2 Technology Specific'!$B:$B,$D26,'5.2 Technology Specific'!$C:$C,$E26)","v":1.2508039607613},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C26,'5.4 Capacity Factor'!$C:$C,$D26,'5.4 Capacity Factor'!$E:$E,$E26)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+J$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0639836468068823E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+K$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8228415683875068E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+L$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5931824460833398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+M$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3744594724603233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+N$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1661518785336417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+O$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9677636938415629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+P$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7788225655633939E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+Q$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5988786338698981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+R$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.427503460828475E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+S$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.264289010312833E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+T$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1088466764884126E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+U$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9608063585603926E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+V$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8198155795813265E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+W$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6855386472203106E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+X$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5576558544955345E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+Y$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4358627185671751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+Z$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3198692557782621E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+AA$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2093992912173923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+AB$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1041898011594213E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+AC$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0039902868184965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B26))*($G26+AD$5-$G$6))*$H26/$I26/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9085621779223777E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C26)","v":18},6.2155670758596666E-3]
[{"$f":"'4.1. CAPEX'!A27","v":"ga"},{"$f":"'4.1. CAPEX'!B27","v":"gas"},{"$f":"'4.1. CAPEX'!C27","v":"gas"},{"$f":"'4.1. CAPEX'!D27","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E27","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F27","v":"high"},{"$f":"'4.1. CAPEX'!G27","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C27,'5.2 Technology Specific'!$B:$B,$D27,'5.2 Technology Specific'!$C:$C,$E27)","v":2.676768471765048},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C27,'5.4 Capacity Factor'!$C:$C,$D27,'5.4 Capacity Factor'!$E:$E,$E27)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+J$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2041243687652035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+K$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1467851131097175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+L$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.092176298199731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+M$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0401679030473628E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+N$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9063609814034571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+O$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4346295060985283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+P$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.9853614343795522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+Q$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5574870803614765E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+R$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.1499876955823598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+S$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7618930434117709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+T$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.3922790889635918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+U$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0402657990129437E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+V$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7050150466789948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+W$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.385728615884756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+X$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.0816463008426256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+Y$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7920440960405948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+Z$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5162324724196139E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+AA$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2535547356377275E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+AB$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0033854625121214E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+AC$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7651290119163061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B27))*($G27+AD$5-$G$6))*$H27/$I27/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.538218106586958E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C27)","v":18},1.4779502272793813E-2]
[{"$f":"'4.1. CAPEX'!A28","v":"ga"},{"$f":"'4.1. CAPEX'!B28","v":"gas"},{"$f":"'4.1. CAPEX'!C28","v":"gas"},{"$f":"'4.1. CAPEX'!D28","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E28","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F28","v":"high"},{"$f":"'4.1. CAPEX'!G28","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C28,'5.2 Technology Specific'!$B:$B,$D28,'5.2 Technology Specific'!$C:$C,$E28)","v":2.0020324109168843},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C28,'5.4 Capacity Factor'!$C:$C,$D28,'5.4 Capacity Factor'!$E:$E,$E28)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+J$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5319940801912816E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+K$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1257086478012206E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+L$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7387701407630671E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+M$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3702572769172056E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+N$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0192926446830544E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+O$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.6850406139838604E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+P$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3667053466512965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+Q$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0635289015726625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+R$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7747894300692025E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+S$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.4997994572087642E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+T$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2379042449607273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+U$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9884802332959312E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+V$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.750933555519935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+W$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5246986243046991E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+X$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3092367850520953E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+Y$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1040350333829465E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+Z$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9086047936980447E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+AA$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7224807559028993E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+AB$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5452197675265706E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+AC$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3763997785967343E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B28))*($G28+AD$5-$G$6))*$H28/$I28/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2156188367587943E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C28)","v":18},1.0472226056595889E-2]
[{"$f":"'4.1. CAPEX'!A29","v":"ga"},{"$f":"'4.1. CAPEX'!B29","v":"gas"},{"$f":"'4.1. CAPEX'!C29","v":"gas"},{"$f":"'4.1. CAPEX'!D29","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E29","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F29","v":"high"},{"$f":"'4.1. CAPEX'!G29","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C29,'5.2 Technology Specific'!$B:$B,$D29,'5.2 Technology Specific'!$C:$C,$E29)","v":1.2441243576861103},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C29,'5.4 Capacity Factor'!$C:$C,$D29,'5.4 Capacity Factor'!$E:$E,$E29)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+J$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0369407193769653E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+K$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.7970863994066336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+L$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5686537137206031E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+M$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3510987749720027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+N$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1439035952114316E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+O$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9465748525823157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+P$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.758642716745063E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+Q$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5796597302333928E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+R$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4091997430794218E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+S$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.246856898170878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+T$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0922446649246454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+U$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9449949189758526E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+V$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8047570656912886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+W$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6711972054202743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+X$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5439973384955002E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+Y$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4228546080909516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+Z$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.30748057913424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+AA$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1976005515564185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+AB$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0929529062442082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+AC$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9932884821373411E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B29))*($G29+AD$5-$G$6))*$H29/$I29/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8983699829879441E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C29)","v":18},6.1823744075787893E-3]
[{"$f":"'4.1. CAPEX'!A30","v":"ga"},{"$f":"'4.1. CAPEX'!B30","v":"gas"},{"$f":"'4.1. CAPEX'!C30","v":"gas"},{"$f":"'4.1. CAPEX'!D30","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E30","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F30","v":"high"},{"$f":"'4.1. CAPEX'!G30","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C30,'5.2 Technology Specific'!$B:$B,$D30,'5.2 Technology Specific'!$C:$C,$E30)","v":2.7330529495300162},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C30,'5.4 Capacity Factor'!$C:$C,$D30,'5.4 Capacity Factor'!$E:$E,$E30)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+J$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2294435220557875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+K$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1708985924340832E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+L$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1151415166038888E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+M$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0620395396227511E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+N$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.011466228212144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+O$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.6330116972585139E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+P$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.1742968545319192E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+Q$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.7374255757446831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+R$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3213576911854144E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+S$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9251025630337269E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+T$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.5477167266987878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+U$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1883016444750352E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+V$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.846001566166701E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+W$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5200014915873334E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+X$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2095252300831756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+Y$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9138335524601654E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+Z$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6322224309144438E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+AA$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3640213627756601E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+AB$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.108591774072058E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+AC$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8653254991162456E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B30))*($G30+AD$5-$G$6))*$H30/$I30/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6336433324916624E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C30)","v":18},1.5090271237620209E-2]
[{"$f":"'4.1. CAPEX'!A31","v":"ga"},{"$f":"'4.1. CAPEX'!B31","v":"gas"},{"$f":"'4.1. CAPEX'!C31","v":"gas"},{"$f":"'4.1. CAPEX'!D31","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E31","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F31","v":"high"},{"$f":"'4.1. CAPEX'!G31","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C31,'5.2 Technology Specific'!$B:$B,$D31,'5.2 Technology Specific'!$C:$C,$E31)","v":2.0441291966141155},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C31,'5.4 Capacity Factor'!$C:$C,$D31,'5.4 Capacity Factor'!$E:$E,$E31)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+J$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7113965336207781E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+K$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2965681272578837E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+L$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.9014934545313179E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+M$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5252318614583969E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+N$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.166887487103236E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+O$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.82560713057451E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+P$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.5005782195947726E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+Q$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1910268758045444E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+R$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8962160721948045E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+S$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.615443878280766E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+T$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3480417888388248E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+U$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0933731322274516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+V$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8508315545023355E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+W$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6198395757165094E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+X$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3998472149681052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+Y$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1903306809220036E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+Z$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9907911246876227E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+AA$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8007534520834499E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+AB$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6197651924604283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+AC$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4473954213908839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B31))*($G31+AD$5-$G$6))*$H31/$I31/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2832337346579848E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C31)","v":18},1.0692425816436731E-2]
[{"$f":"'4.1. CAPEX'!A32","v":"ga"},{"$f":"'4.1. CAPEX'!B32","v":"gas"},{"$f":"'4.1. CAPEX'!C32","v":"gas"},{"$f":"'4.1. CAPEX'!D32","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E32","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F32","v":"high"},{"$f":"'4.1. CAPEX'!G32","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C32,'5.2 Technology Specific'!$B:$B,$D32,'5.2 Technology Specific'!$C:$C,$E32)","v":1.2702845917465728},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C32,'5.4 Capacity Factor'!$C:$C,$D32,'5.4 Capacity Factor'!$E:$E,$E32)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+J$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1428525981642625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+K$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.897954855394536E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+L$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6647189098995579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+M$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4425894379995784E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+N$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2310375599995988E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+O$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0295595809519984E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+P$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8376757913828564E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+Q$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.654929325126529E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+R$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4808850715490757E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+S$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3151286395705483E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+T$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1572653710195699E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+U$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0069194009710185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+V$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8637327628295417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+W$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7273645360281344E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+X$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5974900343125098E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+Y$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.47380003267858E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+Z$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3560000311224574E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+AA$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2438095534499592E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+AB$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1369614794761516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+AC$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0352014090249061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B32))*($G32+AD$5-$G$6))*$H32/$I32/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9382870562141964E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C32)","v":18},6.312371349245032E-3]
[{"$f":"'4.1. CAPEX'!A33","v":"ga"},{"$f":"'4.1. CAPEX'!B33","v":"gas"},{"$f":"'4.1. CAPEX'!C33","v":"gas"},{"$f":"'4.1. CAPEX'!D33","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E33","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F33","v":"high"},{"$f":"'4.1. CAPEX'!G33","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C33,'5.2 Technology Specific'!$B:$B,$D33,'5.2 Technology Specific'!$C:$C,$E33)","v":2.7746116230372726},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C33,'5.4 Capacity Factor'!$C:$C,$D33,'5.4 Capacity Factor'!$E:$E,$E33)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+J$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2481383819330958E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+K$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1887032208886626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+L$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1320983056082501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+M$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0781888624840476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+N$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.026846535699093E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+O$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.7794908161818388E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+P$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.313800777316038E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+Q$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8702864545867012E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+R$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.4478918615111447E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+S$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.0456112966772802E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+T$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.662486949216457E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+U$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2976066183013874E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+V$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.9501015412394172E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+W$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.6191443249899202E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+X$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.303946976180878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+Y$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.003759024934168E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+Z$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.7178657380325406E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+AA$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4455864171738474E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+AB$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1862727782608074E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+AC$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9393074078674353E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B33))*($G33+AD$5-$G$6))*$H33/$I33/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.7041022932070819E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C33)","v":18},1.5319733186247313E-2]
[{"$f":"'4.1. CAPEX'!A34","v":"ga"},{"$f":"'4.1. CAPEX'!B34","v":"gas"},{"$f":"'4.1. CAPEX'!C34","v":"gas"},{"$f":"'4.1. CAPEX'!D34","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E34","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F34","v":"high"},{"$f":"'4.1. CAPEX'!G34","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C34,'5.2 Technology Specific'!$B:$B,$D34,'5.2 Technology Specific'!$C:$C,$E34)","v":2.0752121282138654},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C34,'5.4 Capacity Factor'!$C:$C,$D34,'5.4 Capacity Factor'!$E:$E,$E34)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+J$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.8438616160829546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+K$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.4227253486504324E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+L$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.021643189190888E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+M$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.6396601801817976E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+N$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2758668382683794E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+O$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.9293969888270274E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+P$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.599425703644789E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+Q$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2851673368045599E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+R$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9858736540995819E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+S$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.7008320515234106E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+T$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.4293638585937239E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+U$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1708227224702135E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+V$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.9245930690192509E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+W$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6900886371611911E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+X$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4667510830106593E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+Y$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2540486504863406E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+Z$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.051474905225087E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+AA$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8585475287857961E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+AB$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6748071702721869E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+AC$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4998163526401779E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B34))*($G34+AD$5-$G$6))*$H34/$I34/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3331584310858841E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C34)","v":18},1.0855014336202611E-2]
[{"$f":"'4.1. CAPEX'!A35","v":"ga"},{"$f":"'4.1. CAPEX'!B35","v":"gas"},{"$f":"'4.1. CAPEX'!C35","v":"gas"},{"$f":"'4.1. CAPEX'!D35","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E35","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F35","v":"high"},{"$f":"'4.1. CAPEX'!G35","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C35,'5.2 Technology Specific'!$B:$B,$D35,'5.2 Technology Specific'!$C:$C,$E35)","v":1.2896004789922892},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C35,'5.4 Capacity Factor'!$C:$C,$D35,'5.4 Capacity Factor'!$E:$E,$E35)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+J$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.2210545708189851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+K$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9724329245895091E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+L$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.7356504043709612E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+M$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.5101432422580583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+N$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2953745164362464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+O$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0908328727964248E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+P$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8960313074251667E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+Q$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.7105060070715865E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+R$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.5338152448300829E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+S$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3655383284096027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+T$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.2052745984853358E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+U$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0526424747479388E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+V$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.9072785473789896E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+W$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7688367117895135E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+X$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6369873445614421E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+Y$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.5114165186299438E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+Z$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3918252558380421E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+AA$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2779288150838494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+AB$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.169456014365571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+AC$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0661485851100673E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B35))*($G35+AD$5-$G$6))*$H35/$I35/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9677605572476835E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C35)","v":18},6.408356968552166E-3]
[{"$f":"'4.1. CAPEX'!A36","v":"ga"},{"$f":"'4.1. CAPEX'!B36","v":"gas"},{"$f":"'4.1. CAPEX'!C36","v":"gas"},{"$f":"'4.1. CAPEX'!D36","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E36","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F36","v":"high"},{"$f":"'4.1. CAPEX'!G36","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C36,'5.2 Technology Specific'!$B:$B,$D36,'5.2 Technology Specific'!$C:$C,$E36)","v":2.7225443473695354},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C36,'5.4 Capacity Factor'!$C:$C,$D36,'5.4 Capacity Factor'!$E:$E,$E36)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+J$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2247163056093274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+K$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1663964815326927E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+L$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1108537919358979E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+M$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0579559923199026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+N$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0075771355427645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+O$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.5959727194548986E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+P$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.1390216375760954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+Q$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.703830131024851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+R$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.289362029547478E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+S$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8946305043309315E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+T$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.5186957184104105E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+U$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1606625889622955E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+V$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8196786561545682E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+W$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.49493205348054E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+X$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1856495747433728E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+Y$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8910948330889246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+Z$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6105665077037378E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+AA$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.343396674003559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+AB$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.088949213336723E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+AC$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8466182984159269E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B36))*($G36+AD$5-$G$6))*$H36/$I36/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6158269508723114E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C36)","v":18},1.503224906978875E-2]
[{"$f":"'4.1. CAPEX'!A37","v":"ga"},{"$f":"'4.1. CAPEX'!B37","v":"gas"},{"$f":"'4.1. CAPEX'!C37","v":"gas"},{"$f":"'4.1. CAPEX'!D37","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E37","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F37","v":"high"},{"$f":"'4.1. CAPEX'!G37","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C37,'5.2 Technology Specific'!$B:$B,$D37,'5.2 Technology Specific'!$C:$C,$E37)","v":2.0362695097040855},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C37,'5.4 Capacity Factor'!$C:$C,$D37,'5.4 Capacity Factor'!$E:$E,$E37)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+J$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.6779011706971472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+K$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2646677816163299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+L$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8711121729679336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+M$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4962973075885081E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+N$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.1393307691319124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+O$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7993626372684875E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+P$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4755834640652273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+Q$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1672223467287867E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+R$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8735450921226545E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+S$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5938524686882424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+T$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3274785416078494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+U$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0737890872455704E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+V$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8321800830910204E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+W$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.602076269610495E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+X$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3829297805814246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+Y$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1742188386489746E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+Z$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9754465129990241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+AA$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7861395361895461E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+AB$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.605847177323377E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+AC$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.434140168879407E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B37))*($G37+AD$5-$G$6))*$H37/$I37/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2706096846470541E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C37)","v":18},1.0651313386084913E-2]
[{"$f":"'4.1. CAPEX'!A38","v":"ga"},{"$f":"'4.1. CAPEX'!B38","v":"gas"},{"$f":"'4.1. CAPEX'!C38","v":"gas"},{"$f":"'4.1. CAPEX'!D38","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E38","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F38","v":"high"},{"$f":"'4.1. CAPEX'!G38","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C38,'5.2 Technology Specific'!$B:$B,$D38,'5.2 Technology Specific'!$C:$C,$E38)","v":1.2654003411843768},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C38,'5.4 Capacity Factor'!$C:$C,$D38,'5.4 Capacity Factor'!$E:$E,$E38)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+J$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1230783043901891E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+K$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8791221946573228E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+L$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6467830425307835E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+M$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4255076595531268E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+N$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2147691995744069E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+O$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0140659043565776E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+P$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8229199089110267E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+Q$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6408761037247866E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+R$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.467501051166464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+S$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3023819534918703E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+T$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1451256699922576E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+U$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9953577809450069E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+V$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8527216961381024E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+W$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7168778058458113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+X$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5875026722341064E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+Y$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4642882592705768E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+Z$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3469411993053114E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+AA$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2351820945764868E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+AB$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1287448519776065E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+AC$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0273760495024824E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B38))*($G38+AD$5-$G$6))*$H38/$I38/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9308343328595072E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C38)","v":18},6.2881002500664212E-3]
[{"$f":"'4.1. CAPEX'!A39","v":"ga"},{"$f":"'4.1. CAPEX'!B39","v":"gas"},{"$f":"'4.1. CAPEX'!C39","v":"gas"},{"$f":"'4.1. CAPEX'!D39","v":"Saarland"},{"$f":"'4.1. CAPEX'!E39","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F39","v":"high"},{"$f":"'4.1. CAPEX'!G39","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C39,'5.2 Technology Specific'!$B:$B,$D39,'5.2 Technology Specific'!$C:$C,$E39)","v":2.7535737714182664},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C39,'5.4 Capacity Factor'!$C:$C,$D39,'5.4 Capacity Factor'!$E:$E,$E39)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+J$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2386746610068672E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+K$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1796901533398735E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+L$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1235144317522604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+M$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0700137445259622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+N$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0190607090723451E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+O$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.7053400864032858E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+P$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.243181034669797E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+Q$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8030295568283768E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+R$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3838376731698843E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+S$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9846073077808417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+T$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6043879121722303E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+U$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2422742020687898E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+V$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8974040019702774E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+W$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5689561923526431E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+X$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2561487546215668E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+Y$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9582369091633954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+Z$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6745113420603763E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+AA$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4042965162479767E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+AB$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1469490630933119E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+AC$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9018562505650587E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B39))*($G39+AD$5-$G$6))*$H39/$I39/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6684345243476754E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C39)","v":18},1.5203574848648253E-2]
[{"$f":"'4.1. CAPEX'!A40","v":"ga"},{"$f":"'4.1. CAPEX'!B40","v":"gas"},{"$f":"'4.1. CAPEX'!C40","v":"gas"},{"$f":"'4.1. CAPEX'!D40","v":"Saarland"},{"$f":"'4.1. CAPEX'!E40","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F40","v":"high"},{"$f":"'4.1. CAPEX'!G40","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C40,'5.2 Technology Specific'!$B:$B,$D40,'5.2 Technology Specific'!$C:$C,$E40)","v":2.0594773116835667},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C40,'5.4 Capacity Factor'!$C:$C,$D40,'5.4 Capacity Factor'!$E:$E,$E40)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+J$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7768050785577104E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+K$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.3588619795787718E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+L$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.9608209329321629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+M$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5817342218401551E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+N$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2206992588953864E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+O$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8768564370432243E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+P$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.5493870828983096E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+Q$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2375115075221992E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+R$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9404871500211428E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+S$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6576068095439444E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+T$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3881969614704242E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+U$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1316161537813554E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+V$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.887253479791768E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+W$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6545271236112065E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+X$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.432882974867817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+Y$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2217933093979197E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+Z$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0207555327599235E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+AA$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.829290983580879E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+AB$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6469437938865519E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+AC$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4732798037014778E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B40))*($G40+AD$5-$G$6))*$H40/$I40/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3078855273347411E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C40)","v":18},1.0772708697809432E-2]
[{"$f":"'4.1. CAPEX'!A41","v":"ga"},{"$f":"'4.1. CAPEX'!B41","v":"gas"},{"$f":"'4.1. CAPEX'!C41","v":"gas"},{"$f":"'4.1. CAPEX'!D41","v":"Saarland"},{"$f":"'4.1. CAPEX'!E41","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F41","v":"high"},{"$f":"'4.1. CAPEX'!G41","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C41,'5.2 Technology Specific'!$B:$B,$D41,'5.2 Technology Specific'!$C:$C,$E41)","v":1.2798223812940104},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C41,'5.4 Capacity Factor'!$C:$C,$D41,'5.4 Capacity Factor'!$E:$E,$E41)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+J$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1814671307449814E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+K$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9347306007095062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+L$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6997434292471484E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+M$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4759461230925218E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+N$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2628058315166879E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+O$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0598150776349404E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+P$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8664905501285156E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+Q$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6823719525033472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+R$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.5070209071460455E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+S$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.340019911567662E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+T$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1809713443501546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+U$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0294965184287184E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+V$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8852347794559229E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+W$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7478426471008781E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+X$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6169929972389322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+Y$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4923742830846966E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+Z$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3736897934139971E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+AA$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2606569461085683E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+AB$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1530066153414935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+AC$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0504824908014225E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B41))*($G41+AD$5-$G$6))*$H41/$I41/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9528404674299261E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C41)","v":18},6.3597670823473222E-3]
[{"$f":"'4.1. CAPEX'!A42","v":"ga"},{"$f":"'4.1. CAPEX'!B42","v":"gas"},{"$f":"'4.1. CAPEX'!C42","v":"gas"},{"$f":"'4.1. CAPEX'!D42","v":"Saxony"},{"$f":"'4.1. CAPEX'!E42","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F42","v":"high"},{"$f":"'4.1. CAPEX'!G42","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C42,'5.2 Technology Specific'!$B:$B,$D42,'5.2 Technology Specific'!$C:$C,$E42)","v":2.6582904728300911},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C42,'5.4 Capacity Factor'!$C:$C,$D42,'5.4 Capacity Factor'!$E:$E,$E42)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+J$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1958121785110619E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+K$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1388687414391066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+L$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0846368966086729E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+M$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0329875205796885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+N$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.8379763864732232E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+O$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.3695013204506887E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+P$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.9233345909054188E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+Q$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.498413896100397E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+R$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.0937275200956176E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+S$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7083119239005878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+T$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.3412494513338926E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+U$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.9916661441275167E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+V$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.6587296610738265E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+W$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.3416472962607863E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+X$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.0396640916769403E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+Y$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7520610396923218E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+Z$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.4781533711355452E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+AA$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.217288924890995E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+AB$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.9688465951342809E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+AC$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.732234852508839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B42))*($G42+AD$5-$G$6))*$H42/$I42/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5068903357227039E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C42)","v":18},1.4677477898950303E-2]
[{"$f":"'4.1. CAPEX'!A43","v":"ga"},{"$f":"'4.1. CAPEX'!B43","v":"gas"},{"$f":"'4.1. CAPEX'!C43","v":"gas"},{"$f":"'4.1. CAPEX'!D43","v":"Saxony"},{"$f":"'4.1. CAPEX'!E43","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F43","v":"high"},{"$f":"'4.1. CAPEX'!G43","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C43,'5.2 Technology Specific'!$B:$B,$D43,'5.2 Technology Specific'!$C:$C,$E43)","v":1.9882121821048355},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C43,'5.4 Capacity Factor'!$C:$C,$D43,'5.4 Capacity Factor'!$E:$E,$E43)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+J$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.4730968766453672E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+K$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.0696160729955876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+L$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.6853486409481791E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+M$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3193796580458843E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+N$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.9708377695675092E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+O$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.6388931138738178E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+P$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.322755346546494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+Q$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0216717586157077E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+R$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7349254843959126E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+S$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.461833794662773E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+T$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.201746471107403E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+U$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9540442581975268E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+V$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7181373887595496E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+W$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4934641797709992E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+X$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2794896950199999E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+Y$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0757044714476176E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+Z$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8816233061405886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+AA$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6967841010862747E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+AB$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5207467629393092E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+AC$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3530921551802942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B43))*($G43+AD$5-$G$6))*$H43/$I43/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.193421100171709E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C43)","v":18},1.0399935238782722E-2]
[{"$f":"'4.1. CAPEX'!A44","v":"ga"},{"$f":"'4.1. CAPEX'!B44","v":"gas"},{"$f":"'4.1. CAPEX'!C44","v":"gas"},{"$f":"'4.1. CAPEX'!D44","v":"Saxony"},{"$f":"'4.1. CAPEX'!E44","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F44","v":"high"},{"$f":"'4.1. CAPEX'!G44","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C44,'5.2 Technology Specific'!$B:$B,$D44,'5.2 Technology Specific'!$C:$C,$E44)","v":1.2355360435309009},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C44,'5.4 Capacity Factor'!$C:$C,$D44,'5.4 Capacity Factor'!$E:$E,$E44)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+J$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0021702167242954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+K$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.7639716349755191E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+L$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5371158428338278E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+M$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3210627074607879E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+N$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1152978166293224E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+O$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9193312539326876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+P$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7326964323168457E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+Q$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5549489831589003E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+R$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.3856656982465718E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+S$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2244435221395924E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+T$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0708985925138974E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+U$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9246653262037116E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+V$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.7853955487654397E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+W$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6527576654908949E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+X$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.526435871896091E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+Y$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4061294018058E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+Z$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2915518112436194E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+AA$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1824302964224942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+AB$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0785050442118994E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+AC$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9795286135351422E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B44))*($G44+AD$5-$G$6))*$H44/$I44/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8852653462239451E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C44)","v":18},6.139696862276031E-3]
[{"$f":"'4.1. CAPEX'!A45","v":"ga"},{"$f":"'4.1. CAPEX'!B45","v":"gas"},{"$f":"'4.1. CAPEX'!C45","v":"gas"},{"$f":"'4.1. CAPEX'!D45","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E45","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F45","v":"high"},{"$f":"'4.1. CAPEX'!G45","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C45,'5.2 Technology Specific'!$B:$B,$D45,'5.2 Technology Specific'!$C:$C,$E45)","v":2.7315319396539017},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C45,'5.4 Capacity Factor'!$C:$C,$D45,'5.4 Capacity Factor'!$E:$E,$E45)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+J$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2287593070867751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+K$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.170246959130262E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+L$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1145209134573923E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+M$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0614484890070404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+N$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0109033228638479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+O$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.627650693941408E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+P$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.1691911370870563E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+Q$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.7325629877019575E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+R$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.316726654954246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+S$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9206920523373762E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+T$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.5435162403213109E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+U$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1843011812583913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+V$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8421916011984687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+W$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5163729535223501E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+X$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.206069479545097E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+Y$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9105423614715189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+Z$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.629087963306209E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+AA$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3610361555297221E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+AB$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1057487195521167E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+AC$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8626178281448726E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B45))*($G45+AD$5-$G$6))*$H45/$I45/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.631064598233212E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C45)","v":18},1.5081873137762828E-2]
[{"$f":"'4.1. CAPEX'!A46","v":"ga"},{"$f":"'4.1. CAPEX'!B46","v":"gas"},{"$f":"'4.1. CAPEX'!C46","v":"gas"},{"$f":"'4.1. CAPEX'!D46","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E46","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F46","v":"high"},{"$f":"'4.1. CAPEX'!G46","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C46,'5.2 Technology Specific'!$B:$B,$D46,'5.2 Technology Specific'!$C:$C,$E46)","v":2.0429915894204322},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C46,'5.4 Capacity Factor'!$C:$C,$D46,'5.4 Capacity Factor'!$E:$E,$E46)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+J$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7065484313677058E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+K$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2919508870168621E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+L$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8970960828732024E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+M$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5210438884506679E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+N$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.1628989413815897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+O$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8218085156015128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+P$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4969604910490608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+Q$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1875814200467241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+R$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8929346857587847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+S$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6123187483416998E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+T$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3450654746111422E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+U$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0905385472487072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+V$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8481319497606742E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+W$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6172685235815934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+X$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.397398593887233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+Y$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1879986608449825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+Z$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9885701531856978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+AA$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7986382411292355E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+AB$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6177507058373672E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+AC$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4454768627022544E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B46))*($G46+AD$5-$G$6))*$H46/$I46/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2814065359069094E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C46)","v":18},1.0686475223613708E-2]
[{"$f":"'4.1. CAPEX'!A47","v":"ga"},{"$f":"'4.1. CAPEX'!B47","v":"gas"},{"$f":"'4.1. CAPEX'!C47","v":"gas"},{"$f":"'4.1. CAPEX'!D47","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E47","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F47","v":"high"},{"$f":"'4.1. CAPEX'!G47","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C47,'5.2 Technology Specific'!$B:$B,$D47,'5.2 Technology Specific'!$C:$C,$E47)","v":1.2695776477373633},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C47,'5.4 Capacity Factor'!$C:$C,$D47,'5.4 Capacity Factor'!$E:$E,$E47)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+J$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1399904766694874E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+K$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8952290253995113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+L$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6621228813328684E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+M$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4401170298408264E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+N$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2286828855626923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+O$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0273170338692306E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+P$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8355400322564103E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+Q$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6528952688156283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+R$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4789478750625038E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+S$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3132836905357176E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+T$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1555082767006833E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+U$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0052459778101743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+V$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.862139026485881E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+W$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7258466918913144E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+X$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5960444684679191E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+Y$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4724233033027794E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+Z$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3546888602883615E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+AA$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2425608193222488E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+AB$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1357722088783323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+AC$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0340687703603163E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B47))*($G47+AD$5-$G$6))*$H47/$I47/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9372083527241109E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C47)","v":18},6.3088583623614244E-3]
[{"$f":"'4.1. CAPEX'!A48","v":"ga"},{"$f":"'4.1. CAPEX'!B48","v":"gas"},{"$f":"'4.1. CAPEX'!C48","v":"gas"},{"$f":"'4.1. CAPEX'!D48","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E48","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F48","v":"high"},{"$f":"'4.1. CAPEX'!G48","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C48,'5.2 Technology Specific'!$B:$B,$D48,'5.2 Technology Specific'!$C:$C,$E48)","v":2.6852930836096509},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C48,'5.4 Capacity Factor'!$C:$C,$D48,'5.4 Capacity Factor'!$E:$E,$E48)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+J$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2079591019386641E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+K$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1504372399415849E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+L$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0956545142300808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+M$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.043480489742934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+N$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.937909426123181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+O$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4646756439268395E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+P$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0139768037398476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+Q$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5847398130855677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+R$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.175942679129113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+S$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7866120753610597E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+T$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4158210241533897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+U$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0626866896698946E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+V$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7263682758760912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+W$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4060650246438948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+X$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1010143091846632E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+Y$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8104898182711063E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+Z$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5337998269248641E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+AA$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.27028554945225E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+AB$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.019319570906905E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+AC$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7803043532446718E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B48))*($G48+AD$5-$G$6))*$H48/$I48/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5526708126139733E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C48)","v":18},1.4826570041807438E-2]
[{"$f":"'4.1. CAPEX'!A49","v":"ga"},{"$f":"'4.1. CAPEX'!B49","v":"gas"},{"$f":"'4.1. CAPEX'!C49","v":"gas"},{"$f":"'4.1. CAPEX'!D49","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E49","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F49","v":"high"},{"$f":"'4.1. CAPEX'!G49","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C49,'5.2 Technology Specific'!$B:$B,$D49,'5.2 Technology Specific'!$C:$C,$E49)","v":2.0084082141973707},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C49,'5.4 Capacity Factor'!$C:$C,$D49,'5.4 Capacity Factor'!$E:$E,$E49)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+J$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.559165626240659E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+K$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1515863107053889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+L$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7634155340051329E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+M$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3937290800048878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+N$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.041646742861798E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+O$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7063302312969501E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+P$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3869811726637634E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+Q$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0828392120607251E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+R$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7931802019625959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+S$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5173144780596155E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+T$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2545852171996337E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+U$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0043668735234598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+V$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7660636890699628E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+W$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5391082753047256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+X$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.322960262194978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+Y$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1171050116142635E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+Z$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9210523920135844E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+AA$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7343356114415084E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+AB$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5565101061347702E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+AC$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3871524820331143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B49))*($G49+AD$5-$G$6))*$H49/$I49/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2258595066982044E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C49)","v":18},1.0505576592222364E-2]
[{"$f":"'4.1. CAPEX'!A50","v":"ga"},{"$f":"'4.1. CAPEX'!B50","v":"gas"},{"$f":"'4.1. CAPEX'!C50","v":"gas"},{"$f":"'4.1. CAPEX'!D50","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E50","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F50","v":"high"},{"$f":"'4.1. CAPEX'!G50","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C50,'5.2 Technology Specific'!$B:$B,$D50,'5.2 Technology Specific'!$C:$C,$E50)","v":1.2480864774389242},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C50,'5.4 Capacity Factor'!$C:$C,$D50,'5.4 Capacity Factor'!$E:$E,$E50)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+J$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0529816900361302E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+K$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8123635143201241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+L$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5832033469715466E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+M$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3649555685443297E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+N$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1571005414707909E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+O$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9591433728293241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+P$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7706127360279281E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+Q$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5910597485980261E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+R$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4200569034266919E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+S$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2571970508825637E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+T$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1020924294119655E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+U$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9543737422971098E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+V$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8136892783782002E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+W$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6797040746459041E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+X$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5520991187103859E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+Y$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4305705892479855E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+Z$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3148291326171292E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+AA$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2045991739210754E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+AB$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0996182608772147E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+AC$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9996364389306806E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B50))*($G50+AD$5-$G$6))*$H50/$I50/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9044156561244578E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C50)","v":18},6.2020632012337205E-3]
[{"$f":"'4.1. CAPEX'!A51","v":"ga"},{"$f":"'4.1. CAPEX'!B51","v":"gas"},{"$f":"'4.1. CAPEX'!C51","v":"gas"},{"$f":"'4.1. CAPEX'!D51","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E51","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F51","v":"high"},{"$f":"'4.1. CAPEX'!G51","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C51,'5.2 Technology Specific'!$B:$B,$D51,'5.2 Technology Specific'!$C:$C,$E51)","v":2.6352318674523607},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C51,'5.4 Capacity Factor'!$C:$C,$D51,'5.4 Capacity Factor'!$E:$E,$E51)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+J$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1854394365507692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+K$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1289899395721611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+L$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0752285138782487E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+M$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0240271560745225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+N$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.7526395816621193E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+O$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.2882281730115421E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+P$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.8459315933443262E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+Q$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.424696755566024E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+R$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.0235207195866905E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+S$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.6414483043682761E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+T$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.277569813684072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+U$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.9310188701753061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+V$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.6009703525479117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+W$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.2866384309980103E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+X$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.987274696188583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+Y$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7021663773224583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+Z$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.4306346450690081E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+AA$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.1720329953038166E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+AB$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.925745709813159E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+AC$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6911863902982464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B51))*($G51+AD$5-$G$6))*$H51/$I51/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4677965621888063E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C51)","v":18},1.4550162176958517E-2]
[{"$f":"'4.1. CAPEX'!A52","v":"ga"},{"$f":"'4.1. CAPEX'!B52","v":"gas"},{"$f":"'4.1. CAPEX'!C52","v":"gas"},{"$f":"'4.1. CAPEX'!D52","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E52","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F52","v":"high"},{"$f":"'4.1. CAPEX'!G52","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C52,'5.2 Technology Specific'!$B:$B,$D52,'5.2 Technology Specific'!$C:$C,$E52)","v":1.9709659855048289},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C52,'5.4 Capacity Factor'!$C:$C,$D52,'5.4 Capacity Factor'!$E:$E,$E52)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+J$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.3995993415931342E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+K$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.9996184205648896E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+L$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.6186842100617997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+M$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.2558897238683803E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+N$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.9103711655889343E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+O$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.5813058719894598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+P$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.267910354275677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+Q$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.9694384326435012E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+R$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.6851794596604773E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+S$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.414456628248074E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+T$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.1566253602362605E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+U$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9110717716535819E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+V$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.6772112110986496E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+W$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4544868677129986E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+X$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2423684454409523E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+Y$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0403509004199531E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+Z$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8479532384951942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+AA$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6647173699954223E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+AB$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4902070190432596E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+AC$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3240066848031039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B52))*($G52+AD$5-$G$6))*$H52/$I52/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1657206521934326E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C52)","v":18},1.0309723877354734E-2]
[{"$f":"'4.1. CAPEX'!A53","v":"ga"},{"$f":"'4.1. CAPEX'!B53","v":"gas"},{"$f":"'4.1. CAPEX'!C53","v":"gas"},{"$f":"'4.1. CAPEX'!D53","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E53","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F53","v":"high"},{"$f":"'4.1. CAPEX'!G53","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C53,'5.2 Technology Specific'!$B:$B,$D53,'5.2 Technology Specific'!$C:$C,$E53)","v":1.2248187278917986},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C53,'5.4 Capacity Factor'!$C:$C,$D53,'5.4 Capacity Factor'!$E:$E,$E53)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+J$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.9587802748655811E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+K$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.7226478808243629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+L$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.4977598864993934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+M$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.283580844285136E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+N$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.0796008040810825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+O$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.8853340991248399E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+P$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7003181896427053E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+Q$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5241125615644806E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+R$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.356297677680458E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+S$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.1964739787432929E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+T$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0442609321364698E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+U$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8992961258442564E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+V$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.761234405565959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+W$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6297470529199605E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+X$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5045210027809152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+Y$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3852580978865853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+Z$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2716743789396053E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+AA$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1634994085139095E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+AB$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0604756271561044E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+AC$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9623577401486707E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B53))*($G53+AD$5-$G$6))*$H53/$I53/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8689121334749246E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C53)","v":18},6.0864397601898988E-3]
[{"$f":"'4.1. CAPEX'!A54","v":"ga"},{"$f":"'4.1. CAPEX'!B54","v":"gas"},{"$f":"'4.1. CAPEX'!C54","v":"gas"},{"$f":"'4.1. CAPEX'!D54","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E54","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F54","v":"high"},{"$f":"'4.1. CAPEX'!G54","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C54,'5.2 Technology Specific'!$B:$B,$D54,'5.2 Technology Specific'!$C:$C,$E54)","v":2.6882831679900612},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C54,'5.4 Capacity Factor'!$C:$C,$D54,'5.4 Capacity Factor'!$E:$E,$E54)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+J$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2093041691363295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+K$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1517182563203139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+L$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0968745298288703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+M$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0446424093608288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+N$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9489753272459882E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+O$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4752145973771317E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+P$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0240139022639357E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+Q$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5942989545370802E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+R$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.1850466233686489E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+S$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7952824984463319E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+T$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4240785699488873E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+U$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0705510189989396E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+V$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7338581133323245E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+W$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4131982031736417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+X$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1078078125463271E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+Y$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8169598214726902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+Z$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5399617347358962E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+AA$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2761540330818052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+AB$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0249086029350524E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+AC$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7856272408905264E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B54))*($G54+AD$5-$G$6))*$H54/$I54/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5577402294195491E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C54)","v":18},1.4843079485699304E-2]
[{"$f":"'4.1. CAPEX'!A55","v":"ga"},{"$f":"'4.1. CAPEX'!B55","v":"gas"},{"$f":"'4.1. CAPEX'!C55","v":"gas"},{"$f":"'4.1. CAPEX'!D55","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E55","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F55","v":"high"},{"$f":"'4.1. CAPEX'!G55","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C55,'5.2 Technology Specific'!$B:$B,$D55,'5.2 Technology Specific'!$C:$C,$E55)","v":2.010644584620926},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C55,'5.4 Capacity Factor'!$C:$C,$D55,'5.4 Capacity Factor'!$E:$E,$E55)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+J$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5686962907348223E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+K$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1606631340331638E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+L$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7720601276506322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+M$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.401962026333935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+N$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.049487644127558E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+O$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7137977563119593E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+P$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3940931012494858E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+Q$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.089612477380461E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+R$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7996309308385352E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+S$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5234580293700333E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+T$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2604362184476504E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+U$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0099392556644286E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+V$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7713707196804094E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+W$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5441625901718175E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+X$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.327773895401732E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+Y$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1216894241921241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+Z$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.925418499230595E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+AA$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7384938087910423E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+AB$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5604702940867072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+AC$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3909240896063878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B55))*($G55+AD$5-$G$6))*$H55/$I55/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2294515139108456E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C55)","v":18},1.051727459296104E-2]
[{"$f":"'4.1. CAPEX'!A56","v":"ga"},{"$f":"'4.1. CAPEX'!B56","v":"gas"},{"$f":"'4.1. CAPEX'!C56","v":"gas"},{"$f":"'4.1. CAPEX'!D56","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E56","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F56","v":"high"},{"$f":"'4.1. CAPEX'!G56","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C56,'5.2 Technology Specific'!$B:$B,$D56,'5.2 Technology Specific'!$C:$C,$E56)","v":1.2494762266265911},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C56,'5.4 Capacity Factor'!$C:$C,$D56,'5.4 Capacity Factor'!$E:$E,$E56)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+J$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0586082049659559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+K$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8177220999675766E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+L$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5883067618738828E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+M$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3698159636894118E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+N$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1617294892280115E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+O$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9635518945028677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+P$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.77481132809797E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+Q$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5950584077123517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+R$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4238651502022398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+S$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.260823952573562E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+T$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1055466214986304E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+U$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9576634490463143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+V$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8168223324250615E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+W$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6826879356429154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+X$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5549408910884914E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+Y$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4332770391318959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+Z$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3174067039351392E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+AA$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2070540037477513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+AB$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1019561940454774E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+AC$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0018630419480738E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B56))*($G56+AD$5-$G$6))*$H56/$I56/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9065362304267371E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C56)","v":18},6.2089692229330019E-3]
[{"$f":"'4.1. CAPEX'!A57","v":"ga"},{"$f":"'4.1. CAPEX'!B57","v":"gas"},{"$f":"'4.1. CAPEX'!C57","v":"gas"},{"$f":"'4.1. CAPEX'!D57","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E57","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F57","v":"high"},{"$f":"'4.1. CAPEX'!G57","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C57,'5.2 Technology Specific'!$B:$B,$D57,'5.2 Technology Specific'!$C:$C,$E57)","v":2.611315897861501},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C57,'5.4 Capacity Factor'!$C:$C,$D57,'5.4 Capacity Factor'!$E:$E,$E57)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+J$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1746810156821864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+K$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.118743824459225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+L$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0654703090087858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+M$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.014733627627415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+N$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.6641297869277628E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+O$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.203933130407392E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+P$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.7656506003879928E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+Q$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.3482386670361822E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+R$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.9507034924154133E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+S$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.5720985642051546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+T$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.211522442100147E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+U$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.8681166115239494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+V$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.5410634395466195E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+W$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.2295842281396359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+X$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.9329373601329886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+Y$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.6504165334599868E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+Z$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.3813490794857029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+AA$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.1250943614149539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+AB$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.8810422489666233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+AC$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6486116656824981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B57))*($G57+AD$5-$G$6))*$H57/$I57/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4272492054119034E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C57)","v":18},1.4418112606496003E-2]
[{"$f":"'4.1. CAPEX'!A58","v":"ga"},{"$f":"'4.1. CAPEX'!B58","v":"gas"},{"$f":"'4.1. CAPEX'!C58","v":"gas"},{"$f":"'4.1. CAPEX'!D58","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E58","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F58","v":"high"},{"$f":"'4.1. CAPEX'!G58","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C58,'5.2 Technology Specific'!$B:$B,$D58,'5.2 Technology Specific'!$C:$C,$E58)","v":1.9530785414600957},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C58,'5.4 Capacity Factor'!$C:$C,$D58,'5.4 Capacity Factor'!$E:$E,$E58)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+J$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.3233690239083559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+K$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.9270181180079579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+L$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.5495410647694831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+M$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.1900391093042697E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+N$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.847656294575495E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+O$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.5215774234052336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+P$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.2110261175287948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+Q$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.915262969075041E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+R$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.6335837800714687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+S$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.3653178857823508E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+T$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.1098265578879533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+U$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.8665014837028121E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+V$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.6347633178122027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+W$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4140603026782875E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+X$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2038669549317029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+Y$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0036828142206682E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+Z$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8130312516387323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+AA$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6314583348940303E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+AB$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4585317475181238E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+AC$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.2938397595410707E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B58))*($G58+AD$5-$G$6))*$H58/$I58/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1369902471819718E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C58)","v":18},1.0216158280419482E-2]
[{"$f":"'4.1. CAPEX'!A59","v":"ga"},{"$f":"'4.1. CAPEX'!B59","v":"gas"},{"$f":"'4.1. CAPEX'!C59","v":"gas"},{"$f":"'4.1. CAPEX'!D59","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E59","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F59","v":"high"},{"$f":"'4.1. CAPEX'!G59","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C59,'5.2 Technology Specific'!$B:$B,$D59,'5.2 Technology Specific'!$C:$C,$E59)","v":1.2137029214186108},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C59,'5.4 Capacity Factor'!$C:$C,$D59,'5.4 Capacity Factor'!$E:$E,$E59)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+J$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.913777009791947E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+K$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.6797876283732827E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+L$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.4569405984507454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+M$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.2447053318578527E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+N$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.0425765065312886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+O$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.8500728633631315E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+P$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.6667360603458398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+Q$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4921295812817516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+R$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.3258376964588116E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+S$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.1674644728179154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+T$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0166328312551579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+U$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8729836488144359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+V$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.7361749036327964E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+W$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6058808606026625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+X$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4817912958120602E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+Y$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3636107579162472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+Z$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2510578646821403E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+AA$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1438646330306096E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+AB$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.041775840981533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+AC$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9445484199824122E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B59))*($G59+AD$5-$G$6))*$H59/$I59/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8519508761737262E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C59)","v":18},6.0312024545018696E-3]
[{"$f":"'4.1. CAPEX'!A60","v":"ga"},{"$f":"'4.1. CAPEX'!B60","v":"gas"},{"$f":"'4.1. CAPEX'!C60","v":"gas"},{"$f":"'4.1. CAPEX'!D60","v":"Berlin"},{"$f":"'4.1. CAPEX'!E60","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F60","v":"high"},{"$f":"'4.1. CAPEX'!G60","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C60,'5.2 Technology Specific'!$B:$B,$D60,'5.2 Technology Specific'!$C:$C,$E60)","v":2.7527484289983932},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C60,'5.4 Capacity Factor'!$C:$C,$D60,'5.4 Capacity Factor'!$E:$E,$E60)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+J$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2383033868638743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+K$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1793365589179755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+L$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1231776751599767E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+M$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0696930239618824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+N$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0187552609160786E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+O$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.702431056343605E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+P$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.2404105298510536E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+Q$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8003909808105261E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+R$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3813247436290736E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+S$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9822140415514978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+T$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6021086110014268E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+U$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.240103439048977E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+V$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8953366086180743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+W$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5669872463029267E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+X$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2542735679075505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+Y$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9564510170548085E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+Z$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6728104924331515E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+AA$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4026766594601435E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+AB$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1454063423429937E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+AC$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9003869927076134E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B60))*($G60+AD$5-$G$6))*$H60/$I60/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6670352311501079E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C60)","v":18},1.5199017805221069E-2]
[{"$f":"'4.1. CAPEX'!A61","v":"ga"},{"$f":"'4.1. CAPEX'!B61","v":"gas"},{"$f":"'4.1. CAPEX'!C61","v":"gas"},{"$f":"'4.1. CAPEX'!D61","v":"Berlin"},{"$f":"'4.1. CAPEX'!E61","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F61","v":"high"},{"$f":"'4.1. CAPEX'!G61","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C61,'5.2 Technology Specific'!$B:$B,$D61,'5.2 Technology Specific'!$C:$C,$E61)","v":2.0588600142623963},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C61,'5.4 Capacity Factor'!$C:$C,$D61,'5.4 Capacity Factor'!$E:$E,$E61)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+J$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7741743629337157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+K$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.3563565361273484E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+L$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.9584347963117599E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+M$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5794617107731042E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+N$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2185349626410528E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+O$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8747952025152877E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+P$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.5474240023955129E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+Q$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2356419070433444E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+R$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9387065781365189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+S$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6559110267966842E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+T$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3865819302825562E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+U$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1300780288405297E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+V$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.885788598895743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+W$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6531319989483259E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+X$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4315542847126924E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+Y$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2205278902025627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+Z$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0195503716214891E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+AA$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8281432110680839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+AB$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6458506772076992E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+AC$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4722387401978089E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B61))*($G61+AD$5-$G$6))*$H61/$I61/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3068940382836274E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C61)","v":18},1.076947974002463E-2]
[{"$f":"'4.1. CAPEX'!A62","v":"ga"},{"$f":"'4.1. CAPEX'!B62","v":"gas"},{"$f":"'4.1. CAPEX'!C62","v":"gas"},{"$f":"'4.1. CAPEX'!D62","v":"Berlin"},{"$f":"'4.1. CAPEX'!E62","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F62","v":"high"},{"$f":"'4.1. CAPEX'!G62","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C62,'5.2 Technology Specific'!$B:$B,$D62,'5.2 Technology Specific'!$C:$C,$E62)","v":1.2794387737392936},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C62,'5.4 Capacity Factor'!$C:$C,$D62,'5.4 Capacity Factor'!$E:$E,$E62)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+J$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1799140637218361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+K$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9332514892588917E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+L$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6983347516751348E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+M$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4746045254048897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+N$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2615281194332286E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+O$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.058598208984027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+P$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8653316276038356E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+Q$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6812682167655571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+R$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.505969730252912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+S$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3390187907170589E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+T$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1800178959210084E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+U$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0285884723057219E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+V$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8843699736244978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+W$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7470190224995213E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+X$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6162085928566872E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+Y$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4916272312920824E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+Z$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3729783155162693E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+AA$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2599793481107322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+AB$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.152361283914983E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+AC$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0498678894428411E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B62))*($G62+AD$5-$G$6))*$H62/$I62/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.952255132802706E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C62)","v":18},6.3578608375943904E-3]
[{"$f":"'4.1. CAPEX'!A63","v":"ga"},{"$f":"'4.1. CAPEX'!B63","v":"gas"},{"$f":"'4.1. CAPEX'!C63","v":"gas"},{"$f":"'4.1. CAPEX'!D63","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E63","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F63","v":"high"},{"$f":"'4.1. CAPEX'!G63","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C63,'5.2 Technology Specific'!$B:$B,$D63,'5.2 Technology Specific'!$C:$C,$E63)","v":2.7082130512908553},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C63,'5.4 Capacity Factor'!$C:$C,$D63,'5.4 Capacity Factor'!$E:$E,$E63)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+J$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2182694787633175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+K$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1602566464412548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+L$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1050063299440521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+M$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0523869808990972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+N$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0022733151419975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+O$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.545460144209498E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+P$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0909144230566659E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+Q$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6580137362444424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+R$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2457273678518514E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+S$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8530736836684295E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+T$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4791177939699321E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+U$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1229693275904119E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+V$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7837803119908692E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+W$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4607431542770171E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+X$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1530887183590649E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+Y$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8600844936752979E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+Z$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.581032851119332E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+AA$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3152693820184113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+AB$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0621613162080104E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+AC$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8211060154362004E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B63))*($G63+AD$5-$G$6))*$H63/$I63/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5915295385106671E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C63)","v":18},1.4953120289992843E-2]
[{"$f":"'4.1. CAPEX'!A64","v":"ga"},{"$f":"'4.1. CAPEX'!B64","v":"gas"},{"$f":"'4.1. CAPEX'!C64","v":"gas"},{"$f":"'4.1. CAPEX'!D64","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E64","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F64","v":"high"},{"$f":"'4.1. CAPEX'!G64","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C64,'5.2 Technology Specific'!$B:$B,$D64,'5.2 Technology Specific'!$C:$C,$E64)","v":2.0255507196620597},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C64,'5.4 Capacity Factor'!$C:$C,$D64,'5.4 Capacity Factor'!$E:$E,$E64)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+J$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.6322212642747057E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+K$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2211631088330522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+L$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8296791512695737E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+M$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4568372869234032E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+N$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.1017497970699082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+O$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7635712353046747E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+P$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4414964145758811E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+Q$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1347584900722665E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+R$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8426271334021589E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+S$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.564406793716342E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+T$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2994350416346115E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+U$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0470809920329627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+V$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8067438019361558E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+W$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5778512399391951E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+X$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3598583237516153E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+Y$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1522460226205848E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+Z$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9545200215434145E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+AA$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7662095443270608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+AB$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5868662326924387E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+AC$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4160630787547039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B64))*($G64+AD$5-$G$6))*$H64/$I64/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2533934083378135E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C64)","v":18},1.0595245566322759E-2]
[{"$f":"'4.1. CAPEX'!A65","v":"ga"},{"$f":"'4.1. CAPEX'!B65","v":"gas"},{"$f":"'4.1. CAPEX'!C65","v":"gas"},{"$f":"'4.1. CAPEX'!D65","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E65","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F65","v":"high"},{"$f":"'4.1. CAPEX'!G65","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C65,'5.2 Technology Specific'!$B:$B,$D65,'5.2 Technology Specific'!$C:$C,$E65)","v":1.2587393562255473},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C65,'5.4 Capacity Factor'!$C:$C,$D65,'5.4 Capacity Factor'!$E:$E,$E65)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+J$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0961107539495849E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+K$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8534388132853186E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+L$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6223226793193513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+M$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4022120755422389E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+N$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1925829290878473E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+O$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9929361229408062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+P$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8027963075626734E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+Q$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6217107691073071E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+R$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4492483515307688E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+S$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2849984300293037E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+T$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1285699333612416E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+U$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9795904127249918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+V$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8377051549761831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+W$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7025763380725547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+X$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5738822267357673E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+Y$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4513164064150154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+Z$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3345870537285865E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+AA$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2234162416462724E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+AB$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1175392777583548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+AC$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.016704074055576E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B65))*($G65+AD$5-$G$6))*$H65/$I65/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9206705467195962E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C65)","v":18},6.2550001000015818E-3]
[{"$f":"'4.1. CAPEX'!A66","v":"ga"},{"$f":"'4.1. CAPEX'!B66","v":"gas"},{"$f":"'4.1. CAPEX'!C66","v":"gas"},{"$f":"'4.1. CAPEX'!D66","v":"Bremen"},{"$f":"'4.1. CAPEX'!E66","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F66","v":"high"},{"$f":"'4.1. CAPEX'!G66","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C66,'5.2 Technology Specific'!$B:$B,$D66,'5.2 Technology Specific'!$C:$C,$E66)","v":2.753941044054804},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C66,'5.4 Capacity Factor'!$C:$C,$D66,'5.4 Capacity Factor'!$E:$E,$E66)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+J$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2388398758681077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+K$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1798475008267691E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+L$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1236642865016849E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+M$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.070156463334938E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+N$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0191966317475601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+O$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.706634588072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+P$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.2444138934019053E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+Q$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8042037080018128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+R$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3849559123826806E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+S$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9856722975073138E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+T$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6054021881022036E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+U$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2432401791449556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+V$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8983239801380543E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+W$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5698323620362402E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+X$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2569832019392785E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+Y$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9590316208945487E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+Z$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6752682103757609E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+AA$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4050173432150105E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+AB$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1476355649666765E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+AC$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9025100618730255E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B66))*($G66+AD$5-$G$6))*$H66/$I66/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6690572017838334E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C66)","v":18},1.5205602706800238E-2]
[{"$f":"'4.1. CAPEX'!A67","v":"ga"},{"$f":"'4.1. CAPEX'!B67","v":"gas"},{"$f":"'4.1. CAPEX'!C67","v":"gas"},{"$f":"'4.1. CAPEX'!D67","v":"Bremen"},{"$f":"'4.1. CAPEX'!E67","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F67","v":"high"},{"$f":"'4.1. CAPEX'!G67","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C67,'5.2 Technology Specific'!$B:$B,$D67,'5.2 Technology Specific'!$C:$C,$E67)","v":2.059752005490576},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C67,'5.4 Capacity Factor'!$C:$C,$D67,'5.4 Capacity Factor'!$E:$E,$E67)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+J$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7779757319010273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+K$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.3599768875247877E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+L$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.961882750023607E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+M$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5827454762129583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+N$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2216623582980566E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+O$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8777736745695775E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+P$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.550260642447217E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+Q$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2383434689973483E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+R$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9412794942831902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+S$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6583614231268476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+T$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.388915641073188E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+U$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1323006105458927E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+V$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8879053433770409E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+W$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6551479460733717E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+X$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4334742343555932E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+Y$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2223564136719923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+Z$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0212918225447549E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+AA$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8298017357569087E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+AB$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6474302245303894E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+AC$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4737430709813231E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B67))*($G67+AD$5-$G$6))*$H67/$I67/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3083267342679272E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C67)","v":18},1.0774145565478333E-2]
[{"$f":"'4.1. CAPEX'!A68","v":"ga"},{"$f":"'4.1. CAPEX'!B68","v":"gas"},{"$f":"'4.1. CAPEX'!C68","v":"gas"},{"$f":"'4.1. CAPEX'!D68","v":"Bremen"},{"$f":"'4.1. CAPEX'!E68","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F68","v":"high"},{"$f":"'4.1. CAPEX'!G68","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C68,'5.2 Technology Specific'!$B:$B,$D68,'5.2 Technology Specific'!$C:$C,$E68)","v":1.2799930844526313},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C68,'5.4 Capacity Factor'!$C:$C,$D68,'5.4 Capacity Factor'!$E:$E,$E68)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+J$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1821582366503292E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+K$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9353887968098373E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+L$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.7003702826760356E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+M$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4765431263581287E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+N$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.263374406055361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+O$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0603565771955814E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+P$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8670062639957925E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+Q$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6828631085674204E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+R$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.5074886748261152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+S$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3404654045963002E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+T$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1813956234250475E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+U$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0299005937381402E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+V$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8856196130839438E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+W$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7482091553180412E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+X$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6173420526838493E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+Y$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4927067168417606E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+Z$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3740063969921531E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+AA$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2609584733258598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+AB$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1532937841198664E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+AC$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0507559848760633E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B68))*($G68+AD$5-$G$6))*$H68/$I68/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9531009379772032E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C68)","v":18},6.3606153503139697E-3]
[{"$f":"'4.1. CAPEX'!A69","v":"ga"},{"$f":"'4.1. CAPEX'!B69","v":"gas"},{"$f":"'4.1. CAPEX'!C69","v":"gas"},{"$f":"'4.1. CAPEX'!D69","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E69","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F69","v":"high"},{"$f":"'4.1. CAPEX'!G69","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C69,'5.2 Technology Specific'!$B:$B,$D69,'5.2 Technology Specific'!$C:$C,$E69)","v":2.7031518638441132},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C69,'5.4 Capacity Factor'!$C:$C,$D69,'5.4 Capacity Factor'!$E:$E,$E69)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+J$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2159927412704061E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+K$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1580883250194344E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+L$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1029412619232709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+M$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.050420249450734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+N$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0004002375721278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+O$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.5276213102107399E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+P$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0739250573435622E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+Q$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6418333879462487E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+R$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2303175123297611E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+S$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8383976307902481E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+T$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4651406007526181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+U$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1096577150024925E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+V$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.77110258571666E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+W$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.448669129253961E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+X$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1415896469085363E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+Y$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8491329970557465E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+Z$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.570602854338807E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+AA$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3053360517512434E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+AB$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0527010016678518E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+AC$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8120961920646206E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B69))*($G69+AD$5-$G$6))*$H69/$I69/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5829487543472578E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C69)","v":18},1.4925175463176036E-2]
[{"$f":"'4.1. CAPEX'!A70","v":"ga"},{"$f":"'4.1. CAPEX'!B70","v":"gas"},{"$f":"'4.1. CAPEX'!C70","v":"gas"},{"$f":"'4.1. CAPEX'!D70","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E70","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F70","v":"high"},{"$f":"'4.1. CAPEX'!G70","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C70,'5.2 Technology Specific'!$B:$B,$D70,'5.2 Technology Specific'!$C:$C,$E70)","v":2.0217653114681928},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C70,'5.4 Capacity Factor'!$C:$C,$D70,'5.4 Capacity Factor'!$E:$E,$E70)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+J$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.6160891176995222E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+K$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2057991597138304E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+L$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8150468187750761E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+M$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4429017321667385E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+N$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0884778401587997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+O$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7509312763417133E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+P$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4294583584206799E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+Q$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1232936746863614E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+R$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.831708261606059E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+S$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5540078681962459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+T$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2895313030440439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+U$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0376488600419468E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+V$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7977608190875686E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+W$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5692960181786357E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+X$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3517104935034639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+Y$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1444861842890117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+Z$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9471296993228686E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+AA$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7591711422122555E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+AB$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5801629925831004E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+AC$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4096790405553336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B70))*($G70+AD$5-$G$6))*$H70/$I70/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2473133719574608E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C70)","v":18},1.0575444862744483E-2]
[{"$f":"'4.1. CAPEX'!A71","v":"ga"},{"$f":"'4.1. CAPEX'!B71","v":"gas"},{"$f":"'4.1. CAPEX'!C71","v":"gas"},{"$f":"'4.1. CAPEX'!D71","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E71","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F71","v":"high"},{"$f":"'4.1. CAPEX'!G71","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C71,'5.2 Technology Specific'!$B:$B,$D71,'5.2 Technology Specific'!$C:$C,$E71)","v":1.2563869874466529},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C71,'5.4 Capacity Factor'!$C:$C,$D71,'5.4 Capacity Factor'!$E:$E,$E71)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+J$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0865869937111456E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+K$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8443685654391862E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+L$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.61368434803732E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+M$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3939850933688758E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+N$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1847477079703585E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+O$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.985474007590817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+P$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7956895310388742E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+Q$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6149424105132128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+R$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4428022957268695E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+S$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2788593292636852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+T$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1227231707273194E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+U$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9740220673593517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+V$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8324019689136685E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+W$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6975256846796839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+X$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5690720806473185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+Y$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4467353149022075E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+Z$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3302241094306738E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+AA$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2192610566006414E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+AB$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1135819586672776E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+AC$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0129351987307405E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B71))*($G71+AD$5-$G$6))*$H71/$I71/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9170811416483244E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C71)","v":18},{"$f":"SUMIFS($J71:$AE71,$J$5:$AE$5,\"<\"&$AE71)","v":6.243310573592121E-3}]
[{"$f":"'4.1. CAPEX'!A72","v":"ga"},{"$f":"'4.1. CAPEX'!B72","v":"gas"},{"$f":"'4.1. CAPEX'!C72","v":"gas"},{"$f":"'4.1. CAPEX'!D72","v":"Hesse"},{"$f":"'4.1. CAPEX'!E72","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F72","v":"high"},{"$f":"'4.1. CAPEX'!G72","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C72,'5.2 Technology Specific'!$B:$B,$D72,'5.2 Technology Specific'!$C:$C,$E72)","v":2.691139825243591},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C72,'5.4 Capacity Factor'!$C:$C,$D72,'5.4 Capacity Factor'!$E:$E,$E72)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+J$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2105892151343188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+K$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.152942109651732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+L$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.098040104430221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+M$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0457524804097342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+N$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9595474324736606E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+O$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4852832690225334E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+P$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.033603113354795E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+Q$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6034315365283737E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+R$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.193744320503214E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+S$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8035660195268709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+T$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.431967637644639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+U$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0780644168044174E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+V$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7410137302899222E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+W$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4200130764665913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+X$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1142981680634221E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+Y$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8231411124413522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+Z$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5458486785155744E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+AA$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2817606462053082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+AB$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.030248234481246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+AC$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.790712604267853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B72))*($G72+AD$5-$G$6))*$H72/$I72/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5625834326360506E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C72)","v":18},1.4858852225410077E-2]
[{"$f":"'4.1. CAPEX'!A73","v":"ga"},{"$f":"'4.1. CAPEX'!B73","v":"gas"},{"$f":"'4.1. CAPEX'!C73","v":"gas"},{"$f":"'4.1. CAPEX'!D73","v":"Hesse"},{"$f":"'4.1. CAPEX'!E73","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F73","v":"high"},{"$f":"'4.1. CAPEX'!G73","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C73,'5.2 Technology Specific'!$B:$B,$D73,'5.2 Technology Specific'!$C:$C,$E73)","v":2.012781161044614},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C73,'5.4 Capacity Factor'!$C:$C,$D73,'5.4 Capacity Factor'!$E:$E,$E73)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+J$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5778016665016582E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+K$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1693349204777692E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+L$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7803189718835897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+M$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4098275922700847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+N$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0569786593048436E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+O$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7209320564808029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+P$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4008876728388609E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+Q$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0960834979417711E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+R$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8057938075635918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+S$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5293274357748497E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+T$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2660261293093803E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+U$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0152629802946479E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+V$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7764409336139505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+W$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5489913653466187E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+X$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3323727289015427E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+Y$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1260692656205157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+Z$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9295897767814439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+AA$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7424664540775649E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+AB$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5642537657881571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+AC$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3945273959887212E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B73))*($G73+AD$5-$G$6))*$H73/$I73/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2328832342749727E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C73)","v":18},1.0528450591498349E-2]
[{"$f":"'4.1. CAPEX'!A74","v":"ga"},{"$f":"'4.1. CAPEX'!B74","v":"gas"},{"$f":"'4.1. CAPEX'!C74","v":"gas"},{"$f":"'4.1. CAPEX'!D74","v":"Hesse"},{"$f":"'4.1. CAPEX'!E74","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F74","v":"high"},{"$f":"'4.1. CAPEX'!G74","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C74,'5.2 Technology Specific'!$B:$B,$D74,'5.2 Technology Specific'!$C:$C,$E74)","v":1.2508039607613},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C74,'5.4 Capacity Factor'!$C:$C,$D74,'5.4 Capacity Factor'!$E:$E,$E74)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+J$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0639836468068823E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+K$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8228415683875068E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+L$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5931824460833398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+M$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3744594724603233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+N$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1661518785336417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+O$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9677636938415629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+P$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7788225655633939E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+Q$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5988786338698981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+R$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.427503460828475E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+S$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.264289010312833E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+T$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1088466764884126E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+U$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9608063585603926E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+V$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8198155795813265E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+W$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6855386472203106E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+X$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5576558544955345E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+Y$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4358627185671751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+Z$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3198692557782621E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+AA$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2093992912173923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+AB$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1041898011594213E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+AC$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0039902868184965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B74))*($G74+AD$5-$G$6))*$H74/$I74/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9085621779223777E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C74)","v":18},6.2155670758596666E-3]
[{"$f":"'4.1. CAPEX'!A75","v":"ga"},{"$f":"'4.1. CAPEX'!B75","v":"gas"},{"$f":"'4.1. CAPEX'!C75","v":"gas"},{"$f":"'4.1. CAPEX'!D75","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E75","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F75","v":"high"},{"$f":"'4.1. CAPEX'!G75","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C75,'5.2 Technology Specific'!$B:$B,$D75,'5.2 Technology Specific'!$C:$C,$E75)","v":2.676768471765048},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C75,'5.4 Capacity Factor'!$C:$C,$D75,'5.4 Capacity Factor'!$E:$E,$E75)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+J$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2041243687652035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+K$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1467851131097175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+L$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.092176298199731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+M$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0401679030473628E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+N$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9063609814034571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+O$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4346295060985283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+P$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.9853614343795522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+Q$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5574870803614765E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+R$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.1499876955823598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+S$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7618930434117709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+T$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.3922790889635918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+U$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0402657990129437E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+V$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7050150466789948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+W$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.385728615884756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+X$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.0816463008426256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+Y$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7920440960405948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+Z$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5162324724196139E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+AA$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2535547356377275E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+AB$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0033854625121214E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+AC$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7651290119163061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B75))*($G75+AD$5-$G$6))*$H75/$I75/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.538218106586958E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C75)","v":18},1.4779502272793813E-2]
[{"$f":"'4.1. CAPEX'!A76","v":"ga"},{"$f":"'4.1. CAPEX'!B76","v":"gas"},{"$f":"'4.1. CAPEX'!C76","v":"gas"},{"$f":"'4.1. CAPEX'!D76","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E76","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F76","v":"high"},{"$f":"'4.1. CAPEX'!G76","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C76,'5.2 Technology Specific'!$B:$B,$D76,'5.2 Technology Specific'!$C:$C,$E76)","v":2.0020324109168843},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C76,'5.4 Capacity Factor'!$C:$C,$D76,'5.4 Capacity Factor'!$E:$E,$E76)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+J$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5319940801912816E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+K$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1257086478012206E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+L$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7387701407630671E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+M$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3702572769172056E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+N$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0192926446830544E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+O$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.6850406139838604E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+P$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3667053466512965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+Q$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0635289015726625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+R$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7747894300692025E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+S$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.4997994572087642E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+T$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2379042449607273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+U$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9884802332959312E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+V$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.750933555519935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+W$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5246986243046991E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+X$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3092367850520953E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+Y$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1040350333829465E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+Z$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9086047936980447E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+AA$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7224807559028993E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+AB$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5452197675265706E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+AC$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3763997785967343E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B76))*($G76+AD$5-$G$6))*$H76/$I76/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2156188367587943E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C76)","v":18},1.0472226056595889E-2]
[{"$f":"'4.1. CAPEX'!A77","v":"ga"},{"$f":"'4.1. CAPEX'!B77","v":"gas"},{"$f":"'4.1. CAPEX'!C77","v":"gas"},{"$f":"'4.1. CAPEX'!D77","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E77","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F77","v":"high"},{"$f":"'4.1. CAPEX'!G77","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C77,'5.2 Technology Specific'!$B:$B,$D77,'5.2 Technology Specific'!$C:$C,$E77)","v":1.2441243576861103},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C77,'5.4 Capacity Factor'!$C:$C,$D77,'5.4 Capacity Factor'!$E:$E,$E77)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+J$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0369407193769653E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+K$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.7970863994066336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+L$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5686537137206031E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+M$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3510987749720027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+N$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1439035952114316E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+O$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9465748525823157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+P$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.758642716745063E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+Q$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5796597302333928E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+R$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4091997430794218E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+S$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.246856898170878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+T$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0922446649246454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+U$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9449949189758526E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+V$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8047570656912886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+W$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6711972054202743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+X$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5439973384955002E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+Y$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4228546080909516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+Z$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.30748057913424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+AA$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1976005515564185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+AB$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0929529062442082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+AC$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9932884821373411E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B77))*($G77+AD$5-$G$6))*$H77/$I77/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8983699829879441E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C77)","v":18},6.1823744075787893E-3]
[{"$f":"'4.1. CAPEX'!A78","v":"ga"},{"$f":"'4.1. CAPEX'!B78","v":"gas"},{"$f":"'4.1. CAPEX'!C78","v":"gas"},{"$f":"'4.1. CAPEX'!D78","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E78","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F78","v":"high"},{"$f":"'4.1. CAPEX'!G78","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C78,'5.2 Technology Specific'!$B:$B,$D78,'5.2 Technology Specific'!$C:$C,$E78)","v":2.7330529495300162},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C78,'5.4 Capacity Factor'!$C:$C,$D78,'5.4 Capacity Factor'!$E:$E,$E78)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+J$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2294435220557875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+K$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1708985924340832E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+L$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1151415166038888E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+M$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0620395396227511E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+N$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.011466228212144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+O$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.6330116972585139E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+P$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.1742968545319192E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+Q$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.7374255757446831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+R$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3213576911854144E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+S$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9251025630337269E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+T$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.5477167266987878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+U$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1883016444750352E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+V$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.846001566166701E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+W$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5200014915873334E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+X$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2095252300831756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+Y$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9138335524601654E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+Z$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6322224309144438E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+AA$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3640213627756601E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+AB$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.108591774072058E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+AC$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8653254991162456E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B78))*($G78+AD$5-$G$6))*$H78/$I78/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6336433324916624E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C78)","v":18},1.5090271237620209E-2]
[{"$f":"'4.1. CAPEX'!A79","v":"ga"},{"$f":"'4.1. CAPEX'!B79","v":"gas"},{"$f":"'4.1. CAPEX'!C79","v":"gas"},{"$f":"'4.1. CAPEX'!D79","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E79","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F79","v":"high"},{"$f":"'4.1. CAPEX'!G79","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C79,'5.2 Technology Specific'!$B:$B,$D79,'5.2 Technology Specific'!$C:$C,$E79)","v":2.0441291966141155},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C79,'5.4 Capacity Factor'!$C:$C,$D79,'5.4 Capacity Factor'!$E:$E,$E79)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+J$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7113965336207781E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+K$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2965681272578837E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+L$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.9014934545313179E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+M$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5252318614583969E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+N$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.166887487103236E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+O$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.82560713057451E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+P$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.5005782195947726E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+Q$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1910268758045444E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+R$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8962160721948045E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+S$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.615443878280766E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+T$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3480417888388248E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+U$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0933731322274516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+V$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8508315545023355E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+W$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6198395757165094E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+X$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3998472149681052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+Y$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1903306809220036E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+Z$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9907911246876227E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+AA$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8007534520834499E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+AB$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6197651924604283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+AC$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4473954213908839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B79))*($G79+AD$5-$G$6))*$H79/$I79/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2832337346579848E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C79)","v":18},1.0692425816436731E-2]
[{"$f":"'4.1. CAPEX'!A80","v":"ga"},{"$f":"'4.1. CAPEX'!B80","v":"gas"},{"$f":"'4.1. CAPEX'!C80","v":"gas"},{"$f":"'4.1. CAPEX'!D80","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E80","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F80","v":"high"},{"$f":"'4.1. CAPEX'!G80","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C80,'5.2 Technology Specific'!$B:$B,$D80,'5.2 Technology Specific'!$C:$C,$E80)","v":1.2702845917465728},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C80,'5.4 Capacity Factor'!$C:$C,$D80,'5.4 Capacity Factor'!$E:$E,$E80)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+J$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1428525981642625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+K$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.897954855394536E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+L$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6647189098995579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+M$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4425894379995784E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+N$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2310375599995988E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+O$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0295595809519984E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+P$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8376757913828564E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+Q$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.654929325126529E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+R$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4808850715490757E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+S$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3151286395705483E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+T$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1572653710195699E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+U$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0069194009710185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+V$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8637327628295417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+W$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7273645360281344E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+X$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5974900343125098E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+Y$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.47380003267858E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+Z$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3560000311224574E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+AA$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2438095534499592E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+AB$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1369614794761516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+AC$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0352014090249061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B80))*($G80+AD$5-$G$6))*$H80/$I80/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9382870562141964E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C80)","v":18},6.312371349245032E-3]
[{"$f":"'4.1. CAPEX'!A81","v":"ga"},{"$f":"'4.1. CAPEX'!B81","v":"gas"},{"$f":"'4.1. CAPEX'!C81","v":"gas"},{"$f":"'4.1. CAPEX'!D81","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E81","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F81","v":"high"},{"$f":"'4.1. CAPEX'!G81","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C81,'5.2 Technology Specific'!$B:$B,$D81,'5.2 Technology Specific'!$C:$C,$E81)","v":2.7746116230372726},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C81,'5.4 Capacity Factor'!$C:$C,$D81,'5.4 Capacity Factor'!$E:$E,$E81)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+J$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2481383819330958E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+K$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1887032208886626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+L$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1320983056082501E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+M$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0781888624840476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+N$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.026846535699093E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+O$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.7794908161818388E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+P$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.313800777316038E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+Q$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8702864545867012E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+R$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.4478918615111447E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+S$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.0456112966772802E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+T$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.662486949216457E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+U$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2976066183013874E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+V$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.9501015412394172E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+W$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.6191443249899202E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+X$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.303946976180878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+Y$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.003759024934168E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+Z$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.7178657380325406E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+AA$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4455864171738474E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+AB$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1862727782608074E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+AC$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9393074078674353E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B81))*($G81+AD$5-$G$6))*$H81/$I81/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.7041022932070819E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C81)","v":18},1.5319733186247313E-2]
[{"$f":"'4.1. CAPEX'!A82","v":"ga"},{"$f":"'4.1. CAPEX'!B82","v":"gas"},{"$f":"'4.1. CAPEX'!C82","v":"gas"},{"$f":"'4.1. CAPEX'!D82","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E82","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F82","v":"high"},{"$f":"'4.1. CAPEX'!G82","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C82,'5.2 Technology Specific'!$B:$B,$D82,'5.2 Technology Specific'!$C:$C,$E82)","v":2.0752121282138654},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C82,'5.4 Capacity Factor'!$C:$C,$D82,'5.4 Capacity Factor'!$E:$E,$E82)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+J$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.8438616160829546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+K$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.4227253486504324E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+L$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.021643189190888E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+M$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.6396601801817976E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+N$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2758668382683794E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+O$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.9293969888270274E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+P$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.599425703644789E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+Q$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2851673368045599E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+R$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9858736540995819E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+S$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.7008320515234106E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+T$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.4293638585937239E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+U$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1708227224702135E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+V$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.9245930690192509E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+W$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6900886371611911E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+X$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4667510830106593E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+Y$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2540486504863406E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+Z$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.051474905225087E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+AA$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8585475287857961E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+AB$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6748071702721869E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+AC$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4998163526401779E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B82))*($G82+AD$5-$G$6))*$H82/$I82/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3331584310858841E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C82)","v":18},1.0855014336202611E-2]
[{"$f":"'4.1. CAPEX'!A83","v":"ga"},{"$f":"'4.1. CAPEX'!B83","v":"gas"},{"$f":"'4.1. CAPEX'!C83","v":"gas"},{"$f":"'4.1. CAPEX'!D83","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E83","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F83","v":"high"},{"$f":"'4.1. CAPEX'!G83","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C83,'5.2 Technology Specific'!$B:$B,$D83,'5.2 Technology Specific'!$C:$C,$E83)","v":1.2896004789922892},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C83,'5.4 Capacity Factor'!$C:$C,$D83,'5.4 Capacity Factor'!$E:$E,$E83)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+J$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.2210545708189851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+K$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9724329245895091E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+L$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.7356504043709612E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+M$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.5101432422580583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+N$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2953745164362464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+O$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0908328727964248E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+P$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8960313074251667E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+Q$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.7105060070715865E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+R$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.5338152448300829E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+S$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3655383284096027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+T$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.2052745984853358E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+U$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0526424747479388E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+V$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.9072785473789896E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+W$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7688367117895135E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+X$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6369873445614421E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+Y$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.5114165186299438E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+Z$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3918252558380421E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+AA$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2779288150838494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+AB$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.169456014365571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+AC$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0661485851100673E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B83))*($G83+AD$5-$G$6))*$H83/$I83/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9677605572476835E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C83)","v":18},6.408356968552166E-3]
[{"$f":"'4.1. CAPEX'!A84","v":"ga"},{"$f":"'4.1. CAPEX'!B84","v":"gas"},{"$f":"'4.1. CAPEX'!C84","v":"gas"},{"$f":"'4.1. CAPEX'!D84","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E84","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F84","v":"high"},{"$f":"'4.1. CAPEX'!G84","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C84,'5.2 Technology Specific'!$B:$B,$D84,'5.2 Technology Specific'!$C:$C,$E84)","v":2.7225443473695354},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C84,'5.4 Capacity Factor'!$C:$C,$D84,'5.4 Capacity Factor'!$E:$E,$E84)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+J$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2247163056093274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+K$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1663964815326927E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+L$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1108537919358979E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+M$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0579559923199026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+N$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0075771355427645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+O$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.5959727194548986E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+P$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.1390216375760954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+Q$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.703830131024851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+R$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.289362029547478E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+S$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8946305043309315E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+T$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.5186957184104105E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+U$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1606625889622955E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+V$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8196786561545682E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+W$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.49493205348054E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+X$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1856495747433728E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+Y$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8910948330889246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+Z$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6105665077037378E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+AA$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.343396674003559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+AB$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.088949213336723E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+AC$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8466182984159269E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B84))*($G84+AD$5-$G$6))*$H84/$I84/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6158269508723114E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C84)","v":18},1.503224906978875E-2]
[{"$f":"'4.1. CAPEX'!A85","v":"ga"},{"$f":"'4.1. CAPEX'!B85","v":"gas"},{"$f":"'4.1. CAPEX'!C85","v":"gas"},{"$f":"'4.1. CAPEX'!D85","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E85","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F85","v":"high"},{"$f":"'4.1. CAPEX'!G85","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C85,'5.2 Technology Specific'!$B:$B,$D85,'5.2 Technology Specific'!$C:$C,$E85)","v":2.0362695097040855},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C85,'5.4 Capacity Factor'!$C:$C,$D85,'5.4 Capacity Factor'!$E:$E,$E85)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+J$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.6779011706971472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+K$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2646677816163299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+L$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8711121729679336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+M$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4962973075885081E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+N$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.1393307691319124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+O$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7993626372684875E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+P$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4755834640652273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+Q$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1672223467287867E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+R$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8735450921226545E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+S$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5938524686882424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+T$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3274785416078494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+U$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0737890872455704E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+V$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8321800830910204E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+W$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.602076269610495E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+X$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3829297805814246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+Y$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1742188386489746E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+Z$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9754465129990241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+AA$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7861395361895461E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+AB$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.605847177323377E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+AC$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.434140168879407E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B85))*($G85+AD$5-$G$6))*$H85/$I85/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2706096846470541E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C85)","v":18},1.0651313386084913E-2]
[{"$f":"'4.1. CAPEX'!A86","v":"ga"},{"$f":"'4.1. CAPEX'!B86","v":"gas"},{"$f":"'4.1. CAPEX'!C86","v":"gas"},{"$f":"'4.1. CAPEX'!D86","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E86","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F86","v":"high"},{"$f":"'4.1. CAPEX'!G86","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C86,'5.2 Technology Specific'!$B:$B,$D86,'5.2 Technology Specific'!$C:$C,$E86)","v":1.2654003411843768},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C86,'5.4 Capacity Factor'!$C:$C,$D86,'5.4 Capacity Factor'!$E:$E,$E86)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+J$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1230783043901891E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+K$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8791221946573228E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+L$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6467830425307835E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+M$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4255076595531268E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+N$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2147691995744069E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+O$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0140659043565776E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+P$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8229199089110267E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+Q$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6408761037247866E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+R$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.467501051166464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+S$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3023819534918703E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+T$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1451256699922576E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+U$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9953577809450069E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+V$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8527216961381024E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+W$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7168778058458113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+X$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5875026722341064E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+Y$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4642882592705768E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+Z$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3469411993053114E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+AA$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2351820945764868E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+AB$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1287448519776065E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+AC$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0273760495024824E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B86))*($G86+AD$5-$G$6))*$H86/$I86/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9308343328595072E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C86)","v":18},6.2881002500664212E-3]
[{"$f":"'4.1. CAPEX'!A87","v":"ga"},{"$f":"'4.1. CAPEX'!B87","v":"gas"},{"$f":"'4.1. CAPEX'!C87","v":"gas"},{"$f":"'4.1. CAPEX'!D87","v":"Saarland"},{"$f":"'4.1. CAPEX'!E87","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F87","v":"high"},{"$f":"'4.1. CAPEX'!G87","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C87,'5.2 Technology Specific'!$B:$B,$D87,'5.2 Technology Specific'!$C:$C,$E87)","v":2.7535737714182664},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C87,'5.4 Capacity Factor'!$C:$C,$D87,'5.4 Capacity Factor'!$E:$E,$E87)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+J$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2386746610068672E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+K$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1796901533398735E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+L$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1235144317522604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+M$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0700137445259622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+N$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0190607090723451E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+O$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.7053400864032858E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+P$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.243181034669797E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+Q$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8030295568283768E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+R$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3838376731698843E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+S$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9846073077808417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+T$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6043879121722303E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+U$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2422742020687898E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+V$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8974040019702774E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+W$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5689561923526431E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+X$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2561487546215668E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+Y$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9582369091633954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+Z$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6745113420603763E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+AA$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4042965162479767E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+AB$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1469490630933119E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+AC$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9018562505650587E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B87))*($G87+AD$5-$G$6))*$H87/$I87/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6684345243476754E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C87)","v":18},1.5203574848648253E-2]
[{"$f":"'4.1. CAPEX'!A88","v":"ga"},{"$f":"'4.1. CAPEX'!B88","v":"gas"},{"$f":"'4.1. CAPEX'!C88","v":"gas"},{"$f":"'4.1. CAPEX'!D88","v":"Saarland"},{"$f":"'4.1. CAPEX'!E88","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F88","v":"high"},{"$f":"'4.1. CAPEX'!G88","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C88,'5.2 Technology Specific'!$B:$B,$D88,'5.2 Technology Specific'!$C:$C,$E88)","v":2.0594773116835667},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C88,'5.4 Capacity Factor'!$C:$C,$D88,'5.4 Capacity Factor'!$E:$E,$E88)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+J$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7768050785577104E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+K$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.3588619795787718E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+L$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.9608209329321629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+M$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5817342218401551E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+N$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2206992588953864E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+O$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8768564370432243E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+P$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.5493870828983096E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+Q$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2375115075221992E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+R$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9404871500211428E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+S$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6576068095439444E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+T$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3881969614704242E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+U$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1316161537813554E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+V$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.887253479791768E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+W$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6545271236112065E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+X$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.432882974867817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+Y$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2217933093979197E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+Z$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0207555327599235E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+AA$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.829290983580879E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+AB$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6469437938865519E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+AC$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4732798037014778E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B88))*($G88+AD$5-$G$6))*$H88/$I88/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3078855273347411E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C88)","v":18},1.0772708697809432E-2]
[{"$f":"'4.1. CAPEX'!A89","v":"ga"},{"$f":"'4.1. CAPEX'!B89","v":"gas"},{"$f":"'4.1. CAPEX'!C89","v":"gas"},{"$f":"'4.1. CAPEX'!D89","v":"Saarland"},{"$f":"'4.1. CAPEX'!E89","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F89","v":"high"},{"$f":"'4.1. CAPEX'!G89","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C89,'5.2 Technology Specific'!$B:$B,$D89,'5.2 Technology Specific'!$C:$C,$E89)","v":1.2798223812940104},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C89,'5.4 Capacity Factor'!$C:$C,$D89,'5.4 Capacity Factor'!$E:$E,$E89)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+J$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1814671307449814E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+K$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9347306007095062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+L$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6997434292471484E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+M$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4759461230925218E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+N$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2628058315166879E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+O$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0598150776349404E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+P$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8664905501285156E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+Q$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6823719525033472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+R$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.5070209071460455E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+S$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.340019911567662E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+T$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1809713443501546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+U$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0294965184287184E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+V$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8852347794559229E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+W$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7478426471008781E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+X$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6169929972389322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+Y$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4923742830846966E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+Z$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3736897934139971E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+AA$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2606569461085683E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+AB$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1530066153414935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+AC$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0504824908014225E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B89))*($G89+AD$5-$G$6))*$H89/$I89/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9528404674299261E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C89)","v":18},6.3597670823473222E-3]
[{"$f":"'4.1. CAPEX'!A90","v":"ga"},{"$f":"'4.1. CAPEX'!B90","v":"gas"},{"$f":"'4.1. CAPEX'!C90","v":"gas"},{"$f":"'4.1. CAPEX'!D90","v":"Saxony"},{"$f":"'4.1. CAPEX'!E90","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F90","v":"high"},{"$f":"'4.1. CAPEX'!G90","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C90,'5.2 Technology Specific'!$B:$B,$D90,'5.2 Technology Specific'!$C:$C,$E90)","v":2.6582904728300911},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C90,'5.4 Capacity Factor'!$C:$C,$D90,'5.4 Capacity Factor'!$E:$E,$E90)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+J$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1958121785110619E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+K$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1388687414391066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+L$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0846368966086729E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+M$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0329875205796885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+N$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.8379763864732232E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+O$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.3695013204506887E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+P$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.9233345909054188E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+Q$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.498413896100397E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+R$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.0937275200956176E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+S$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7083119239005878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+T$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.3412494513338926E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+U$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.9916661441275167E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+V$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.6587296610738265E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+W$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.3416472962607863E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+X$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.0396640916769403E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+Y$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7520610396923218E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+Z$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.4781533711355452E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+AA$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.217288924890995E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+AB$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.9688465951342809E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+AC$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.732234852508839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B90))*($G90+AD$5-$G$6))*$H90/$I90/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5068903357227039E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C90)","v":18},1.4677477898950303E-2]
[{"$f":"'4.1. CAPEX'!A91","v":"ga"},{"$f":"'4.1. CAPEX'!B91","v":"gas"},{"$f":"'4.1. CAPEX'!C91","v":"gas"},{"$f":"'4.1. CAPEX'!D91","v":"Saxony"},{"$f":"'4.1. CAPEX'!E91","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F91","v":"high"},{"$f":"'4.1. CAPEX'!G91","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C91,'5.2 Technology Specific'!$B:$B,$D91,'5.2 Technology Specific'!$C:$C,$E91)","v":1.9882121821048355},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C91,'5.4 Capacity Factor'!$C:$C,$D91,'5.4 Capacity Factor'!$E:$E,$E91)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+J$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.4730968766453672E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+K$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.0696160729955876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+L$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.6853486409481791E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+M$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3193796580458843E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+N$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.9708377695675092E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+O$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.6388931138738178E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+P$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.322755346546494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+Q$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0216717586157077E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+R$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7349254843959126E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+S$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.461833794662773E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+T$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.201746471107403E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+U$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9540442581975268E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+V$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7181373887595496E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+W$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4934641797709992E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+X$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2794896950199999E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+Y$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0757044714476176E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+Z$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8816233061405886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+AA$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6967841010862747E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+AB$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5207467629393092E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+AC$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3530921551802942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B91))*($G91+AD$5-$G$6))*$H91/$I91/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.193421100171709E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C91)","v":18},1.0399935238782722E-2]
[{"$f":"'4.1. CAPEX'!A92","v":"ga"},{"$f":"'4.1. CAPEX'!B92","v":"gas"},{"$f":"'4.1. CAPEX'!C92","v":"gas"},{"$f":"'4.1. CAPEX'!D92","v":"Saxony"},{"$f":"'4.1. CAPEX'!E92","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F92","v":"high"},{"$f":"'4.1. CAPEX'!G92","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C92,'5.2 Technology Specific'!$B:$B,$D92,'5.2 Technology Specific'!$C:$C,$E92)","v":1.2355360435309009},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C92,'5.4 Capacity Factor'!$C:$C,$D92,'5.4 Capacity Factor'!$E:$E,$E92)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+J$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0021702167242954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+K$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.7639716349755191E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+L$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5371158428338278E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+M$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3210627074607879E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+N$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1152978166293224E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+O$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9193312539326876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+P$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7326964323168457E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+Q$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5549489831589003E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+R$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.3856656982465718E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+S$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2244435221395924E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+T$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0708985925138974E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+U$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9246653262037116E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+V$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.7853955487654397E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+W$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6527576654908949E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+X$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.526435871896091E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+Y$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4061294018058E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+Z$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2915518112436194E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+AA$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1824302964224942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+AB$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0785050442118994E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+AC$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9795286135351422E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B92))*($G92+AD$5-$G$6))*$H92/$I92/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8852653462239451E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C92)","v":18},6.139696862276031E-3]
[{"$f":"'4.1. CAPEX'!A93","v":"ga"},{"$f":"'4.1. CAPEX'!B93","v":"gas"},{"$f":"'4.1. CAPEX'!C93","v":"gas"},{"$f":"'4.1. CAPEX'!D93","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E93","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F93","v":"high"},{"$f":"'4.1. CAPEX'!G93","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C93,'5.2 Technology Specific'!$B:$B,$D93,'5.2 Technology Specific'!$C:$C,$E93)","v":2.7315319396539017},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C93,'5.4 Capacity Factor'!$C:$C,$D93,'5.4 Capacity Factor'!$E:$E,$E93)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+J$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2287593070867751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+K$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.170246959130262E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+L$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1145209134573923E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+M$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0614484890070404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+N$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0109033228638479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+O$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.627650693941408E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+P$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.1691911370870563E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+Q$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.7325629877019575E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+R$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.316726654954246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+S$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9206920523373762E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+T$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.5435162403213109E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+U$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1843011812583913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+V$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8421916011984687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+W$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5163729535223501E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+X$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.206069479545097E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+Y$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9105423614715189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+Z$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.629087963306209E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+AA$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3610361555297221E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+AB$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1057487195521167E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+AC$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8626178281448726E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B93))*($G93+AD$5-$G$6))*$H93/$I93/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.631064598233212E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C93)","v":18},1.5081873137762828E-2]
[{"$f":"'4.1. CAPEX'!A94","v":"ga"},{"$f":"'4.1. CAPEX'!B94","v":"gas"},{"$f":"'4.1. CAPEX'!C94","v":"gas"},{"$f":"'4.1. CAPEX'!D94","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E94","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F94","v":"high"},{"$f":"'4.1. CAPEX'!G94","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C94,'5.2 Technology Specific'!$B:$B,$D94,'5.2 Technology Specific'!$C:$C,$E94)","v":2.0429915894204322},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C94,'5.4 Capacity Factor'!$C:$C,$D94,'5.4 Capacity Factor'!$E:$E,$E94)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+J$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7065484313677058E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+K$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2919508870168621E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+L$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8970960828732024E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+M$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5210438884506679E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+N$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.1628989413815897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+O$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8218085156015128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+P$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4969604910490608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+Q$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1875814200467241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+R$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8929346857587847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+S$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6123187483416998E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+T$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3450654746111422E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+U$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0905385472487072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+V$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8481319497606742E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+W$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6172685235815934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+X$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.397398593887233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+Y$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1879986608449825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+Z$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9885701531856978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+AA$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7986382411292355E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+AB$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6177507058373672E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+AC$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4454768627022544E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B94))*($G94+AD$5-$G$6))*$H94/$I94/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2814065359069094E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C94)","v":18},1.0686475223613708E-2]
[{"$f":"'4.1. CAPEX'!A95","v":"ga"},{"$f":"'4.1. CAPEX'!B95","v":"gas"},{"$f":"'4.1. CAPEX'!C95","v":"gas"},{"$f":"'4.1. CAPEX'!D95","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E95","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F95","v":"high"},{"$f":"'4.1. CAPEX'!G95","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C95,'5.2 Technology Specific'!$B:$B,$D95,'5.2 Technology Specific'!$C:$C,$E95)","v":1.2695776477373633},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C95,'5.4 Capacity Factor'!$C:$C,$D95,'5.4 Capacity Factor'!$E:$E,$E95)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+J$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1399904766694874E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+K$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8952290253995113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+L$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6621228813328684E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+M$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4401170298408264E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+N$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2286828855626923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+O$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0273170338692306E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+P$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8355400322564103E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+Q$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6528952688156283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+R$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4789478750625038E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+S$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3132836905357176E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+T$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1555082767006833E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+U$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0052459778101743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+V$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.862139026485881E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+W$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7258466918913144E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+X$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5960444684679191E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+Y$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4724233033027794E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+Z$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3546888602883615E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+AA$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2425608193222488E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+AB$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1357722088783323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+AC$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0340687703603163E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B95))*($G95+AD$5-$G$6))*$H95/$I95/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9372083527241109E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C95)","v":18},6.3088583623614244E-3]
[{"$f":"'4.1. CAPEX'!A96","v":"ga"},{"$f":"'4.1. CAPEX'!B96","v":"gas"},{"$f":"'4.1. CAPEX'!C96","v":"gas"},{"$f":"'4.1. CAPEX'!D96","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E96","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F96","v":"high"},{"$f":"'4.1. CAPEX'!G96","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C96,'5.2 Technology Specific'!$B:$B,$D96,'5.2 Technology Specific'!$C:$C,$E96)","v":2.6852930836096509},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C96,'5.4 Capacity Factor'!$C:$C,$D96,'5.4 Capacity Factor'!$E:$E,$E96)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+J$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2079591019386641E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+K$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1504372399415849E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+L$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0956545142300808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+M$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.043480489742934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+N$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.937909426123181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+O$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4646756439268395E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+P$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0139768037398476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+Q$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5847398130855677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+R$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.175942679129113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+S$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7866120753610597E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+T$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4158210241533897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+U$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0626866896698946E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+V$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7263682758760912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+W$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4060650246438948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+X$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1010143091846632E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+Y$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8104898182711063E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+Z$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5337998269248641E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+AA$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.27028554945225E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+AB$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.019319570906905E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+AC$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7803043532446718E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B96))*($G96+AD$5-$G$6))*$H96/$I96/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5526708126139733E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C96)","v":18},1.4826570041807438E-2]
[{"$f":"'4.1. CAPEX'!A97","v":"ga"},{"$f":"'4.1. CAPEX'!B97","v":"gas"},{"$f":"'4.1. CAPEX'!C97","v":"gas"},{"$f":"'4.1. CAPEX'!D97","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E97","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F97","v":"high"},{"$f":"'4.1. CAPEX'!G97","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C97,'5.2 Technology Specific'!$B:$B,$D97,'5.2 Technology Specific'!$C:$C,$E97)","v":2.0084082141973707},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C97,'5.4 Capacity Factor'!$C:$C,$D97,'5.4 Capacity Factor'!$E:$E,$E97)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+J$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.559165626240659E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+K$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1515863107053889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+L$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7634155340051329E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+M$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3937290800048878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+N$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.041646742861798E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+O$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7063302312969501E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+P$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3869811726637634E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+Q$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0828392120607251E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+R$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7931802019625959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+S$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5173144780596155E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+T$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2545852171996337E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+U$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0043668735234598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+V$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7660636890699628E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+W$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5391082753047256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+X$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.322960262194978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+Y$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1171050116142635E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+Z$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9210523920135844E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+AA$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7343356114415084E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+AB$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5565101061347702E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+AC$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3871524820331143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B97))*($G97+AD$5-$G$6))*$H97/$I97/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2258595066982044E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C97)","v":18},1.0505576592222364E-2]
[{"$f":"'4.1. CAPEX'!A98","v":"ga"},{"$f":"'4.1. CAPEX'!B98","v":"gas"},{"$f":"'4.1. CAPEX'!C98","v":"gas"},{"$f":"'4.1. CAPEX'!D98","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E98","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F98","v":"high"},{"$f":"'4.1. CAPEX'!G98","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C98,'5.2 Technology Specific'!$B:$B,$D98,'5.2 Technology Specific'!$C:$C,$E98)","v":1.2480864774389242},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C98,'5.4 Capacity Factor'!$C:$C,$D98,'5.4 Capacity Factor'!$E:$E,$E98)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+J$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0529816900361302E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+K$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8123635143201241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+L$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5832033469715466E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+M$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3649555685443297E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+N$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1571005414707909E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+O$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9591433728293241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+P$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7706127360279281E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+Q$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5910597485980261E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+R$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4200569034266919E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+S$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2571970508825637E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+T$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1020924294119655E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+U$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9543737422971098E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+V$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8136892783782002E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+W$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6797040746459041E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+X$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5520991187103859E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+Y$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4305705892479855E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+Z$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3148291326171292E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+AA$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2045991739210754E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+AB$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0996182608772147E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+AC$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9996364389306806E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B98))*($G98+AD$5-$G$6))*$H98/$I98/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9044156561244578E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C98)","v":18},6.2020632012337205E-3]
[{"$f":"'4.1. CAPEX'!A99","v":"ga"},{"$f":"'4.1. CAPEX'!B99","v":"gas"},{"$f":"'4.1. CAPEX'!C99","v":"gas"},{"$f":"'4.1. CAPEX'!D99","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E99","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F99","v":"high"},{"$f":"'4.1. CAPEX'!G99","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C99,'5.2 Technology Specific'!$B:$B,$D99,'5.2 Technology Specific'!$C:$C,$E99)","v":2.6352318674523607},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C99,'5.4 Capacity Factor'!$C:$C,$D99,'5.4 Capacity Factor'!$E:$E,$E99)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+J$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1854394365507692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+K$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1289899395721611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+L$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0752285138782487E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+M$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0240271560745225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+N$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.7526395816621193E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+O$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.2882281730115421E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+P$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.8459315933443262E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+Q$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.424696755566024E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+R$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.0235207195866905E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+S$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.6414483043682761E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+T$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.277569813684072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+U$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.9310188701753061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+V$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.6009703525479117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+W$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.2866384309980103E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+X$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.987274696188583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+Y$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7021663773224583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+Z$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.4306346450690081E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+AA$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.1720329953038166E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+AB$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.925745709813159E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+AC$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6911863902982464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B99))*($G99+AD$5-$G$6))*$H99/$I99/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4677965621888063E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C99)","v":18},1.4550162176958517E-2]
[{"$f":"'4.1. CAPEX'!A100","v":"ga"},{"$f":"'4.1. CAPEX'!B100","v":"gas"},{"$f":"'4.1. CAPEX'!C100","v":"gas"},{"$f":"'4.1. CAPEX'!D100","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E100","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F100","v":"high"},{"$f":"'4.1. CAPEX'!G100","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C100,'5.2 Technology Specific'!$B:$B,$D100,'5.2 Technology Specific'!$C:$C,$E100)","v":1.9709659855048289},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C100,'5.4 Capacity Factor'!$C:$C,$D100,'5.4 Capacity Factor'!$E:$E,$E100)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+J$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.3995993415931342E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+K$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.9996184205648896E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+L$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.6186842100617997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+M$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.2558897238683803E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+N$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.9103711655889343E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+O$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.5813058719894598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+P$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.267910354275677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+Q$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.9694384326435012E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+R$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.6851794596604773E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+S$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.414456628248074E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+T$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.1566253602362605E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+U$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9110717716535819E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+V$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.6772112110986496E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+W$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4544868677129986E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+X$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2423684454409523E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+Y$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0403509004199531E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+Z$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8479532384951942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+AA$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6647173699954223E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+AB$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4902070190432596E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+AC$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3240066848031039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B100))*($G100+AD$5-$G$6))*$H100/$I100/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1657206521934326E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C100)","v":18},1.0309723877354734E-2]
[{"$f":"'4.1. CAPEX'!A101","v":"ga"},{"$f":"'4.1. CAPEX'!B101","v":"gas"},{"$f":"'4.1. CAPEX'!C101","v":"gas"},{"$f":"'4.1. CAPEX'!D101","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E101","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F101","v":"high"},{"$f":"'4.1. CAPEX'!G101","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C101,'5.2 Technology Specific'!$B:$B,$D101,'5.2 Technology Specific'!$C:$C,$E101)","v":1.2248187278917986},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C101,'5.4 Capacity Factor'!$C:$C,$D101,'5.4 Capacity Factor'!$E:$E,$E101)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+J$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.9587802748655811E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+K$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.7226478808243629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+L$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.4977598864993934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+M$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.283580844285136E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+N$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.0796008040810825E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+O$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.8853340991248399E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+P$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7003181896427053E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+Q$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5241125615644806E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+R$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.356297677680458E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+S$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.1964739787432929E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+T$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0442609321364698E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+U$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8992961258442564E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+V$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.761234405565959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+W$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6297470529199605E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+X$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5045210027809152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+Y$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3852580978865853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+Z$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2716743789396053E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+AA$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1634994085139095E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+AB$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0604756271561044E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+AC$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9623577401486707E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B101))*($G101+AD$5-$G$6))*$H101/$I101/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8689121334749246E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C101)","v":18},6.0864397601898988E-3]
[{"$f":"'4.1. CAPEX'!A102","v":"ga"},{"$f":"'4.1. CAPEX'!B102","v":"gas"},{"$f":"'4.1. CAPEX'!C102","v":"gas"},{"$f":"'4.1. CAPEX'!D102","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E102","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F102","v":"high"},{"$f":"'4.1. CAPEX'!G102","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C102,'5.2 Technology Specific'!$B:$B,$D102,'5.2 Technology Specific'!$C:$C,$E102)","v":2.6882831679900612},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C102,'5.4 Capacity Factor'!$C:$C,$D102,'5.4 Capacity Factor'!$E:$E,$E102)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+J$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2093041691363295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+K$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1517182563203139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+L$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0968745298288703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+M$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0446424093608288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+N$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9489753272459882E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+O$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4752145973771317E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+P$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0240139022639357E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+Q$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5942989545370802E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+R$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.1850466233686489E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+S$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7952824984463319E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+T$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4240785699488873E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+U$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0705510189989396E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+V$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7338581133323245E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+W$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4131982031736417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+X$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1078078125463271E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+Y$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8169598214726902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+Z$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5399617347358962E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+AA$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2761540330818052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+AB$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0249086029350524E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+AC$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7856272408905264E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B102))*($G102+AD$5-$G$6))*$H102/$I102/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5577402294195491E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C102)","v":18},1.4843079485699304E-2]
[{"$f":"'4.1. CAPEX'!A103","v":"ga"},{"$f":"'4.1. CAPEX'!B103","v":"gas"},{"$f":"'4.1. CAPEX'!C103","v":"gas"},{"$f":"'4.1. CAPEX'!D103","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E103","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F103","v":"high"},{"$f":"'4.1. CAPEX'!G103","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C103,'5.2 Technology Specific'!$B:$B,$D103,'5.2 Technology Specific'!$C:$C,$E103)","v":2.010644584620926},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C103,'5.4 Capacity Factor'!$C:$C,$D103,'5.4 Capacity Factor'!$E:$E,$E103)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+J$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5686962907348223E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+K$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1606631340331638E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+L$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7720601276506322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+M$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.401962026333935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+N$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.049487644127558E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+O$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7137977563119593E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+P$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3940931012494858E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+Q$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.089612477380461E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+R$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7996309308385352E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+S$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5234580293700333E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+T$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2604362184476504E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+U$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0099392556644286E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+V$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7713707196804094E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+W$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5441625901718175E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+X$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.327773895401732E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+Y$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1216894241921241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+Z$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.925418499230595E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+AA$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7384938087910423E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+AB$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5604702940867072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+AC$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3909240896063878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B103))*($G103+AD$5-$G$6))*$H103/$I103/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2294515139108456E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C103)","v":18},1.051727459296104E-2]
[{"$f":"'4.1. CAPEX'!A104","v":"ga"},{"$f":"'4.1. CAPEX'!B104","v":"gas"},{"$f":"'4.1. CAPEX'!C104","v":"gas"},{"$f":"'4.1. CAPEX'!D104","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E104","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F104","v":"high"},{"$f":"'4.1. CAPEX'!G104","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C104,'5.2 Technology Specific'!$B:$B,$D104,'5.2 Technology Specific'!$C:$C,$E104)","v":1.2494762266265911},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C104,'5.4 Capacity Factor'!$C:$C,$D104,'5.4 Capacity Factor'!$E:$E,$E104)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+J$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0586082049659559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+K$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8177220999675766E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+L$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5883067618738828E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+M$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3698159636894118E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+N$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1617294892280115E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+O$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9635518945028677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+P$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.77481132809797E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+Q$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5950584077123517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+R$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4238651502022398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+S$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.260823952573562E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+T$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1055466214986304E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+U$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9576634490463143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+V$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8168223324250615E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+W$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6826879356429154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+X$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5549408910884914E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+Y$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4332770391318959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+Z$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3174067039351392E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+AA$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2070540037477513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+AB$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1019561940454774E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+AC$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0018630419480738E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B104))*($G104+AD$5-$G$6))*$H104/$I104/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9065362304267371E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C104)","v":18},6.2089692229330019E-3]
[{"$f":"'4.1. CAPEX'!A105","v":"ga"},{"$f":"'4.1. CAPEX'!B105","v":"gas"},{"$f":"'4.1. CAPEX'!C105","v":"gas"},{"$f":"'4.1. CAPEX'!D105","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E105","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F105","v":"high"},{"$f":"'4.1. CAPEX'!G105","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C105,'5.2 Technology Specific'!$B:$B,$D105,'5.2 Technology Specific'!$C:$C,$E105)","v":2.611315897861501},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C105,'5.4 Capacity Factor'!$C:$C,$D105,'5.4 Capacity Factor'!$E:$E,$E105)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+J$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1746810156821864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+K$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.118743824459225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+L$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0654703090087858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+M$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.014733627627415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+N$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.6641297869277628E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+O$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.203933130407392E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+P$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.7656506003879928E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+Q$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.3482386670361822E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+R$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.9507034924154133E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+S$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.5720985642051546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+T$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.211522442100147E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+U$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.8681166115239494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+V$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.5410634395466195E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+W$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.2295842281396359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+X$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.9329373601329886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+Y$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.6504165334599868E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+Z$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.3813490794857029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+AA$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.1250943614149539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+AB$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.8810422489666233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+AC$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6486116656824981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B105))*($G105+AD$5-$G$6))*$H105/$I105/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4272492054119034E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C105)","v":18},1.4418112606496003E-2]
[{"$f":"'4.1. CAPEX'!A106","v":"ga"},{"$f":"'4.1. CAPEX'!B106","v":"gas"},{"$f":"'4.1. CAPEX'!C106","v":"gas"},{"$f":"'4.1. CAPEX'!D106","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E106","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F106","v":"high"},{"$f":"'4.1. CAPEX'!G106","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C106,'5.2 Technology Specific'!$B:$B,$D106,'5.2 Technology Specific'!$C:$C,$E106)","v":1.9530785414600957},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C106,'5.4 Capacity Factor'!$C:$C,$D106,'5.4 Capacity Factor'!$E:$E,$E106)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+J$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.3233690239083559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+K$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.9270181180079579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+L$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.5495410647694831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+M$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.1900391093042697E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+N$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.847656294575495E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+O$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.5215774234052336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+P$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.2110261175287948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+Q$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.915262969075041E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+R$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.6335837800714687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+S$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.3653178857823508E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+T$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.1098265578879533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+U$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.8665014837028121E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+V$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.6347633178122027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+W$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4140603026782875E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+X$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2038669549317029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+Y$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0036828142206682E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+Z$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8130312516387323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+AA$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6314583348940303E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+AB$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4585317475181238E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+AC$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.2938397595410707E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B106))*($G106+AD$5-$G$6))*$H106/$I106/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1369902471819718E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C106)","v":18},1.0216158280419482E-2]
[{"$f":"'4.1. CAPEX'!A107","v":"ga"},{"$f":"'4.1. CAPEX'!B107","v":"gas"},{"$f":"'4.1. CAPEX'!C107","v":"gas"},{"$f":"'4.1. CAPEX'!D107","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E107","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F107","v":"high"},{"$f":"'4.1. CAPEX'!G107","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C107,'5.2 Technology Specific'!$B:$B,$D107,'5.2 Technology Specific'!$C:$C,$E107)","v":1.2137029214186108},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C107,'5.4 Capacity Factor'!$C:$C,$D107,'5.4 Capacity Factor'!$E:$E,$E107)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+J$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.913777009791947E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+K$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.6797876283732827E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+L$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.4569405984507454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+M$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.2447053318578527E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+N$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.0425765065312886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+O$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.8500728633631315E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+P$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.6667360603458398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+Q$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4921295812817516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+R$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.3258376964588116E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+S$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.1674644728179154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+T$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0166328312551579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+U$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8729836488144359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+V$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.7361749036327964E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+W$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6058808606026625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+X$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4817912958120602E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+Y$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3636107579162472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+Z$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2510578646821403E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+AA$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1438646330306096E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+AB$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.041775840981533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+AC$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9445484199824122E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B107))*($G107+AD$5-$G$6))*$H107/$I107/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8519508761737262E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C107)","v":18},6.0312024545018696E-3]
[{"$f":"'4.1. CAPEX'!A108","v":"ga"},{"$f":"'4.1. CAPEX'!B108","v":"gas"},{"$f":"'4.1. CAPEX'!C108","v":"gas"},{"$f":"'4.1. CAPEX'!D108","v":"Berlin"},{"$f":"'4.1. CAPEX'!E108","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F108","v":"high"},{"$f":"'4.1. CAPEX'!G108","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C108,'5.2 Technology Specific'!$B:$B,$D108,'5.2 Technology Specific'!$C:$C,$E108)","v":2.7527484289983932},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C108,'5.4 Capacity Factor'!$C:$C,$D108,'5.4 Capacity Factor'!$E:$E,$E108)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+J$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2383033868638743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+K$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1793365589179755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+L$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1231776751599767E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+M$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0696930239618824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+N$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0187552609160786E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+O$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.702431056343605E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+P$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.2404105298510536E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+Q$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8003909808105261E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+R$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3813247436290736E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+S$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9822140415514978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+T$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6021086110014268E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+U$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.240103439048977E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+V$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8953366086180743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+W$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5669872463029267E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+X$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2542735679075505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+Y$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9564510170548085E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+Z$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6728104924331515E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+AA$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4026766594601435E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+AB$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1454063423429937E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+AC$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9003869927076134E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B108))*($G108+AD$5-$G$6))*$H108/$I108/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6670352311501079E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C108)","v":18},1.5199017805221069E-2]
[{"$f":"'4.1. CAPEX'!A109","v":"ga"},{"$f":"'4.1. CAPEX'!B109","v":"gas"},{"$f":"'4.1. CAPEX'!C109","v":"gas"},{"$f":"'4.1. CAPEX'!D109","v":"Berlin"},{"$f":"'4.1. CAPEX'!E109","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F109","v":"high"},{"$f":"'4.1. CAPEX'!G109","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C109,'5.2 Technology Specific'!$B:$B,$D109,'5.2 Technology Specific'!$C:$C,$E109)","v":2.0588600142623963},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C109,'5.4 Capacity Factor'!$C:$C,$D109,'5.4 Capacity Factor'!$E:$E,$E109)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+J$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7741743629337157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+K$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.3563565361273484E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+L$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.9584347963117599E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+M$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5794617107731042E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+N$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2185349626410528E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+O$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8747952025152877E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+P$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.5474240023955129E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+Q$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2356419070433444E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+R$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9387065781365189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+S$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6559110267966842E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+T$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.3865819302825562E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+U$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1300780288405297E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+V$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.885788598895743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+W$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6531319989483259E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+X$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4315542847126924E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+Y$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2205278902025627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+Z$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0195503716214891E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+AA$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8281432110680839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+AB$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6458506772076992E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+AC$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4722387401978089E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B109))*($G109+AD$5-$G$6))*$H109/$I109/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3068940382836274E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C109)","v":18},1.076947974002463E-2]
[{"$f":"'4.1. CAPEX'!A110","v":"ga"},{"$f":"'4.1. CAPEX'!B110","v":"gas"},{"$f":"'4.1. CAPEX'!C110","v":"gas"},{"$f":"'4.1. CAPEX'!D110","v":"Berlin"},{"$f":"'4.1. CAPEX'!E110","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F110","v":"high"},{"$f":"'4.1. CAPEX'!G110","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C110,'5.2 Technology Specific'!$B:$B,$D110,'5.2 Technology Specific'!$C:$C,$E110)","v":1.2794387737392936},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C110,'5.4 Capacity Factor'!$C:$C,$D110,'5.4 Capacity Factor'!$E:$E,$E110)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+J$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1799140637218361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+K$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9332514892588917E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+L$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6983347516751348E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+M$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4746045254048897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+N$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.2615281194332286E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+O$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.058598208984027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+P$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8653316276038356E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+Q$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6812682167655571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+R$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.505969730252912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+S$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3390187907170589E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+T$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1800178959210084E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+U$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0285884723057219E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+V$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8843699736244978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+W$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7470190224995213E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+X$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6162085928566872E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+Y$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4916272312920824E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+Z$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3729783155162693E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+AA$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2599793481107322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+AB$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.152361283914983E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+AC$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0498678894428411E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B110))*($G110+AD$5-$G$6))*$H110/$I110/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.952255132802706E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C110)","v":18},6.3578608375943904E-3]
[{"$f":"'4.1. CAPEX'!A111","v":"ga"},{"$f":"'4.1. CAPEX'!B111","v":"gas"},{"$f":"'4.1. CAPEX'!C111","v":"gas"},{"$f":"'4.1. CAPEX'!D111","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E111","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F111","v":"high"},{"$f":"'4.1. CAPEX'!G111","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C111,'5.2 Technology Specific'!$B:$B,$D111,'5.2 Technology Specific'!$C:$C,$E111)","v":2.7082130512908553},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C111,'5.4 Capacity Factor'!$C:$C,$D111,'5.4 Capacity Factor'!$E:$E,$E111)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+J$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2182694787633175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+K$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1602566464412548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+L$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1050063299440521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+M$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0523869808990972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+N$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0022733151419975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+O$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.545460144209498E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+P$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0909144230566659E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+Q$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6580137362444424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+R$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2457273678518514E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+S$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8530736836684295E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+T$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4791177939699321E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+U$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1229693275904119E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+V$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7837803119908692E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+W$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4607431542770171E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+X$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1530887183590649E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+Y$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8600844936752979E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+Z$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.581032851119332E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+AA$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3152693820184113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+AB$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0621613162080104E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+AC$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8211060154362004E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B111))*($G111+AD$5-$G$6))*$H111/$I111/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5915295385106671E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C111)","v":18},1.4953120289992843E-2]
[{"$f":"'4.1. CAPEX'!A112","v":"ga"},{"$f":"'4.1. CAPEX'!B112","v":"gas"},{"$f":"'4.1. CAPEX'!C112","v":"gas"},{"$f":"'4.1. CAPEX'!D112","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E112","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F112","v":"high"},{"$f":"'4.1. CAPEX'!G112","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C112,'5.2 Technology Specific'!$B:$B,$D112,'5.2 Technology Specific'!$C:$C,$E112)","v":2.0255507196620597},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C112,'5.4 Capacity Factor'!$C:$C,$D112,'5.4 Capacity Factor'!$E:$E,$E112)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+J$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.6322212642747057E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+K$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2211631088330522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+L$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8296791512695737E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+M$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4568372869234032E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+N$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.1017497970699082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+O$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7635712353046747E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+P$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4414964145758811E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+Q$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1347584900722665E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+R$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8426271334021589E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+S$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.564406793716342E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+T$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2994350416346115E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+U$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0470809920329627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+V$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8067438019361558E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+W$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5778512399391951E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+X$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3598583237516153E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+Y$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1522460226205848E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+Z$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9545200215434145E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+AA$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7662095443270608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+AB$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5868662326924387E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+AC$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4160630787547039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B112))*($G112+AD$5-$G$6))*$H112/$I112/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2533934083378135E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C112)","v":18},1.0595245566322759E-2]
[{"$f":"'4.1. CAPEX'!A113","v":"ga"},{"$f":"'4.1. CAPEX'!B113","v":"gas"},{"$f":"'4.1. CAPEX'!C113","v":"gas"},{"$f":"'4.1. CAPEX'!D113","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E113","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F113","v":"high"},{"$f":"'4.1. CAPEX'!G113","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C113,'5.2 Technology Specific'!$B:$B,$D113,'5.2 Technology Specific'!$C:$C,$E113)","v":1.2587393562255473},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C113,'5.4 Capacity Factor'!$C:$C,$D113,'5.4 Capacity Factor'!$E:$E,$E113)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+J$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0961107539495849E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+K$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8534388132853186E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+L$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6223226793193513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+M$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4022120755422389E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+N$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1925829290878473E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+O$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9929361229408062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+P$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8027963075626734E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+Q$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6217107691073071E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+R$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4492483515307688E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+S$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2849984300293037E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+T$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1285699333612416E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+U$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9795904127249918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+V$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8377051549761831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+W$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7025763380725547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+X$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5738822267357673E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+Y$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4513164064150154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+Z$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3345870537285865E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+AA$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2234162416462724E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+AB$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1175392777583548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+AC$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.016704074055576E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B113))*($G113+AD$5-$G$6))*$H113/$I113/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9206705467195962E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C113)","v":18},6.2550001000015818E-3]
[{"$f":"'4.1. CAPEX'!A114","v":"ga"},{"$f":"'4.1. CAPEX'!B114","v":"gas"},{"$f":"'4.1. CAPEX'!C114","v":"gas"},{"$f":"'4.1. CAPEX'!D114","v":"Bremen"},{"$f":"'4.1. CAPEX'!E114","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F114","v":"high"},{"$f":"'4.1. CAPEX'!G114","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C114,'5.2 Technology Specific'!$B:$B,$D114,'5.2 Technology Specific'!$C:$C,$E114)","v":2.753941044054804},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C114,'5.4 Capacity Factor'!$C:$C,$D114,'5.4 Capacity Factor'!$E:$E,$E114)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+J$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2388398758681077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+K$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1798475008267691E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+L$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1236642865016849E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+M$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.070156463334938E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+N$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0191966317475601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+O$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.706634588072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+P$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.2444138934019053E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+Q$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.8042037080018128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+R$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.3849559123826806E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+S$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.9856722975073138E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+T$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6054021881022036E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+U$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2432401791449556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+V$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8983239801380543E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+W$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.5698323620362402E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+X$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.2569832019392785E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+Y$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.9590316208945487E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+Z$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6752682103757609E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+AA$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.4050173432150105E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+AB$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.1476355649666765E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+AC$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.9025100618730255E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B114))*($G114+AD$5-$G$6))*$H114/$I114/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6690572017838334E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C114)","v":18},1.5205602706800238E-2]
[{"$f":"'4.1. CAPEX'!A115","v":"ga"},{"$f":"'4.1. CAPEX'!B115","v":"gas"},{"$f":"'4.1. CAPEX'!C115","v":"gas"},{"$f":"'4.1. CAPEX'!D115","v":"Bremen"},{"$f":"'4.1. CAPEX'!E115","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F115","v":"high"},{"$f":"'4.1. CAPEX'!G115","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C115,'5.2 Technology Specific'!$B:$B,$D115,'5.2 Technology Specific'!$C:$C,$E115)","v":2.059752005490576},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C115,'5.4 Capacity Factor'!$C:$C,$D115,'5.4 Capacity Factor'!$E:$E,$E115)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+J$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.7779757319010273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+K$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.3599768875247877E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+L$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.961882750023607E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+M$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.5827454762129583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+N$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.2216623582980566E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+O$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.8777736745695775E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+P$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.550260642447217E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+Q$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.2383434689973483E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+R$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.9412794942831902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+S$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.6583614231268476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+T$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.388915641073188E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+U$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.1323006105458927E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+V$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.8879053433770409E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+W$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.6551479460733717E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+X$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4334742343555932E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+Y$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2223564136719923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+Z$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0212918225447549E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+AA$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8298017357569087E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+AB$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.6474302245303894E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+AC$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4737430709813231E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B115))*($G115+AD$5-$G$6))*$H115/$I115/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3083267342679272E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C115)","v":18},1.0774145565478333E-2]
[{"$f":"'4.1. CAPEX'!A116","v":"ga"},{"$f":"'4.1. CAPEX'!B116","v":"gas"},{"$f":"'4.1. CAPEX'!C116","v":"gas"},{"$f":"'4.1. CAPEX'!D116","v":"Bremen"},{"$f":"'4.1. CAPEX'!E116","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F116","v":"high"},{"$f":"'4.1. CAPEX'!G116","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C116,'5.2 Technology Specific'!$B:$B,$D116,'5.2 Technology Specific'!$C:$C,$E116)","v":1.2799930844526313},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C116,'5.4 Capacity Factor'!$C:$C,$D116,'5.4 Capacity Factor'!$E:$E,$E116)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+J$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1821582366503292E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+K$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9353887968098373E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+L$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.7003702826760356E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+M$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4765431263581287E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+N$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.263374406055361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+O$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0603565771955814E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+P$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8670062639957925E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+Q$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6828631085674204E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+R$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.5074886748261152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+S$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3404654045963002E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+T$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1813956234250475E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+U$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0299005937381402E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+V$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8856196130839438E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+W$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7482091553180412E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+X$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6173420526838493E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+Y$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4927067168417606E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+Z$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3740063969921531E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+AA$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2609584733258598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+AB$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1532937841198664E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+AC$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0507559848760633E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B116))*($G116+AD$5-$G$6))*$H116/$I116/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9531009379772032E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C116)","v":18},6.3606153503139697E-3]
[{"$f":"'4.1. CAPEX'!A117","v":"ga"},{"$f":"'4.1. CAPEX'!B117","v":"gas"},{"$f":"'4.1. CAPEX'!C117","v":"gas"},{"$f":"'4.1. CAPEX'!D117","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E117","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F117","v":"high"},{"$f":"'4.1. CAPEX'!G117","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C117,'5.2 Technology Specific'!$B:$B,$D117,'5.2 Technology Specific'!$C:$C,$E117)","v":2.7031518638441132},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C117,'5.4 Capacity Factor'!$C:$C,$D117,'5.4 Capacity Factor'!$E:$E,$E117)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+J$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2159927412704061E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+K$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1580883250194344E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+L$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1029412619232709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+M$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.050420249450734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+N$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0004002375721278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+O$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.5276213102107399E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+P$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.0739250573435622E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+Q$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6418333879462487E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+R$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.2303175123297611E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+S$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8383976307902481E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+T$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.4651406007526181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+U$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1096577150024925E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+V$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.77110258571666E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+W$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.448669129253961E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+X$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1415896469085363E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+Y$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8491329970557465E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+Z$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.570602854338807E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+AA$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.3053360517512434E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+AB$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0527010016678518E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+AC$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8120961920646206E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B117))*($G117+AD$5-$G$6))*$H117/$I117/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5829487543472578E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C117)","v":18},1.4925175463176036E-2]
[{"$f":"'4.1. CAPEX'!A118","v":"ga"},{"$f":"'4.1. CAPEX'!B118","v":"gas"},{"$f":"'4.1. CAPEX'!C118","v":"gas"},{"$f":"'4.1. CAPEX'!D118","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E118","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F118","v":"high"},{"$f":"'4.1. CAPEX'!G118","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C118,'5.2 Technology Specific'!$B:$B,$D118,'5.2 Technology Specific'!$C:$C,$E118)","v":2.0217653114681928},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C118,'5.4 Capacity Factor'!$C:$C,$D118,'5.4 Capacity Factor'!$E:$E,$E118)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+J$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.6160891176995222E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+K$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.2057991597138304E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+L$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.8150468187750761E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+M$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4429017321667385E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+N$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0884778401587997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+O$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7509312763417133E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+P$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4294583584206799E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+Q$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.1232936746863614E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+R$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.831708261606059E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+S$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5540078681962459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+T$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2895313030440439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+U$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0376488600419468E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+V$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7977608190875686E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+W$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5692960181786357E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+X$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3517104935034639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+Y$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1444861842890117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+Z$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9471296993228686E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+AA$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7591711422122555E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+AB$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5801629925831004E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+AC$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4096790405553336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B118))*($G118+AD$5-$G$6))*$H118/$I118/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2473133719574608E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C118)","v":18},1.0575444862744483E-2]
[{"$f":"'4.1. CAPEX'!A119","v":"ga"},{"$f":"'4.1. CAPEX'!B119","v":"gas"},{"$f":"'4.1. CAPEX'!C119","v":"gas"},{"$f":"'4.1. CAPEX'!D119","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E119","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F119","v":"high"},{"$f":"'4.1. CAPEX'!G119","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C119,'5.2 Technology Specific'!$B:$B,$D119,'5.2 Technology Specific'!$C:$C,$E119)","v":1.2563869874466529},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C119,'5.4 Capacity Factor'!$C:$C,$D119,'5.4 Capacity Factor'!$E:$E,$E119)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+J$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0865869937111456E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+K$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8443685654391862E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+L$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.61368434803732E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+M$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3939850933688758E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+N$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1847477079703585E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+O$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.985474007590817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+P$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7956895310388742E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+Q$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6149424105132128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+R$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4428022957268695E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+S$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.2788593292636852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+T$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1227231707273194E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+U$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9740220673593517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+V$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8324019689136685E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+W$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6975256846796839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+X$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5690720806473185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+Y$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4467353149022075E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+Z$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3302241094306738E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+AA$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2192610566006414E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+AB$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1135819586672776E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+AC$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0129351987307405E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B119))*($G119+AD$5-$G$6))*$H119/$I119/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9170811416483244E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C119)","v":18},6.243310573592121E-3]
[{"$f":"'4.1. CAPEX'!A120","v":"ga"},{"$f":"'4.1. CAPEX'!B120","v":"gas"},{"$f":"'4.1. CAPEX'!C120","v":"gas"},{"$f":"'4.1. CAPEX'!D120","v":"Hesse"},{"$f":"'4.1. CAPEX'!E120","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F120","v":"high"},{"$f":"'4.1. CAPEX'!G120","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C120,'5.2 Technology Specific'!$B:$B,$D120,'5.2 Technology Specific'!$C:$C,$E120)","v":2.691139825243591},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C120,'5.4 Capacity Factor'!$C:$C,$D120,'5.4 Capacity Factor'!$E:$E,$E120)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+J$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2105892151343188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+K$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.152942109651732E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+L$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.098040104430221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+M$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0457524804097342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+N$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9595474324736606E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+O$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4852832690225334E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+P$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.033603113354795E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+Q$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.6034315365283737E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+R$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.193744320503214E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+S$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8035660195268709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+T$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.431967637644639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+U$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0780644168044174E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+V$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7410137302899222E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+W$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4200130764665913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+X$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1142981680634221E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+Y$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8231411124413522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+Z$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5458486785155744E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+AA$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2817606462053082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+AB$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.030248234481246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+AC$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.790712604267853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B120))*($G120+AD$5-$G$6))*$H120/$I120/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.5625834326360506E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C120)","v":18},1.4858852225410077E-2]
[{"$f":"'4.1. CAPEX'!A121","v":"ga"},{"$f":"'4.1. CAPEX'!B121","v":"gas"},{"$f":"'4.1. CAPEX'!C121","v":"gas"},{"$f":"'4.1. CAPEX'!D121","v":"Hesse"},{"$f":"'4.1. CAPEX'!E121","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F121","v":"high"},{"$f":"'4.1. CAPEX'!G121","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C121,'5.2 Technology Specific'!$B:$B,$D121,'5.2 Technology Specific'!$C:$C,$E121)","v":2.012781161044614},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C121,'5.4 Capacity Factor'!$C:$C,$D121,'5.4 Capacity Factor'!$E:$E,$E121)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+J$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5778016665016582E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+K$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1693349204777692E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+L$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7803189718835897E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+M$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.4098275922700847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+N$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0569786593048436E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+O$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7209320564808029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+P$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.4008876728388609E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+Q$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0960834979417711E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+R$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.8057938075635918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+S$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5293274357748497E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+T$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2660261293093803E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+U$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0152629802946479E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+V$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7764409336139505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+W$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5489913653466187E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+X$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3323727289015427E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+Y$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1260692656205157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+Z$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9295897767814439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+AA$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7424664540775649E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+AB$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5642537657881571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+AC$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3945273959887212E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B121))*($G121+AD$5-$G$6))*$H121/$I121/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2328832342749727E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C121)","v":18},1.0528450591498349E-2]
[{"$f":"'4.1. CAPEX'!A122","v":"ga"},{"$f":"'4.1. CAPEX'!B122","v":"gas"},{"$f":"'4.1. CAPEX'!C122","v":"gas"},{"$f":"'4.1. CAPEX'!D122","v":"Hesse"},{"$f":"'4.1. CAPEX'!E122","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F122","v":"high"},{"$f":"'4.1. CAPEX'!G122","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C122,'5.2 Technology Specific'!$B:$B,$D122,'5.2 Technology Specific'!$C:$C,$E122)","v":1.2508039607613},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C122,'5.4 Capacity Factor'!$C:$C,$D122,'5.4 Capacity Factor'!$E:$E,$E122)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+J$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0639836468068823E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+K$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.8228415683875068E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+L$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5931824460833398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+M$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3744594724603233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+N$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1661518785336417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+O$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9677636938415629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+P$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.7788225655633939E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+Q$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5988786338698981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+R$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.427503460828475E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+S$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.264289010312833E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+T$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1088466764884126E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+U$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9608063585603926E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+V$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8198155795813265E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+W$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6855386472203106E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+X$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5576558544955345E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+Y$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4358627185671751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+Z$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3198692557782621E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+AA$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2093992912173923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+AB$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1041898011594213E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+AC$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0039902868184965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B122))*($G122+AD$5-$G$6))*$H122/$I122/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.9085621779223777E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C122)","v":18},6.2155670758596666E-3]
[{"$f":"'4.1. CAPEX'!A123","v":"ga"},{"$f":"'4.1. CAPEX'!B123","v":"gas"},{"$f":"'4.1. CAPEX'!C123","v":"gas"},{"$f":"'4.1. CAPEX'!D123","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E123","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F123","v":"high"},{"$f":"'4.1. CAPEX'!G123","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C123,'5.2 Technology Specific'!$B:$B,$D123,'5.2 Technology Specific'!$C:$C,$E123)","v":2.676768471765048},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C123,'5.4 Capacity Factor'!$C:$C,$D123,'5.4 Capacity Factor'!$E:$E,$E123)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+J$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2041243687652035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+K$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1467851131097175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+L$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.092176298199731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+M$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0401679030473628E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+N$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.9063609814034571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+O$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.4346295060985283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+P$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.9853614343795522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+Q$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.5574870803614765E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+R$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.1499876955823598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+S$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.7618930434117709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+T$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.3922790889635918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+U$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.0402657990129437E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+V$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7050150466789948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+W$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.385728615884756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+X$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.0816463008426256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+Y$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7920440960405948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+Z$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5162324724196139E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+AA$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2535547356377275E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+AB$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.0033854625121214E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+AC$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.7651290119163061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B123))*($G123+AD$5-$G$6))*$H123/$I123/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.538218106586958E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C123)","v":18},1.4779502272793813E-2]
[{"$f":"'4.1. CAPEX'!A124","v":"ga"},{"$f":"'4.1. CAPEX'!B124","v":"gas"},{"$f":"'4.1. CAPEX'!C124","v":"gas"},{"$f":"'4.1. CAPEX'!D124","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E124","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F124","v":"high"},{"$f":"'4.1. CAPEX'!G124","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C124,'5.2 Technology Specific'!$B:$B,$D124,'5.2 Technology Specific'!$C:$C,$E124)","v":2.0020324109168843},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C124,'5.4 Capacity Factor'!$C:$C,$D124,'5.4 Capacity Factor'!$E:$E,$E124)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+J$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5319940801912816E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+K$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1257086478012206E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+L$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7387701407630671E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+M$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3702572769172056E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+N$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0192926446830544E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+O$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.6850406139838604E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+P$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3667053466512965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+Q$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0635289015726625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+R$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7747894300692025E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+S$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.4997994572087642E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+T$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2379042449607273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+U$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9884802332959312E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+V$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.750933555519935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+W$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5246986243046991E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+X$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3092367850520953E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+Y$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1040350333829465E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+Z$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9086047936980447E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+AA$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7224807559028993E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+AB$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5452197675265706E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+AC$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3763997785967343E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B124))*($G124+AD$5-$G$6))*$H124/$I124/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2156188367587943E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C124)","v":18},1.0472226056595889E-2]
[{"$f":"'4.1. CAPEX'!A125","v":"ga"},{"$f":"'4.1. CAPEX'!B125","v":"gas"},{"$f":"'4.1. CAPEX'!C125","v":"gas"},{"$f":"'4.1. CAPEX'!D125","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E125","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F125","v":"high"},{"$f":"'4.1. CAPEX'!G125","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C125,'5.2 Technology Specific'!$B:$B,$D125,'5.2 Technology Specific'!$C:$C,$E125)","v":1.2441243576861103},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C125,'5.4 Capacity Factor'!$C:$C,$D125,'5.4 Capacity Factor'!$E:$E,$E125)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+J$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.0369407193769653E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+K$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.7970863994066336E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+L$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.5686537137206031E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+M$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.3510987749720027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+N$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.1439035952114316E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+O$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.9465748525823157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+P$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.758642716745063E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+Q$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.5796597302333928E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+R$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4091997430794218E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+S$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.246856898170878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+T$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.0922446649246454E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+U$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.9449949189758526E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+V$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8047570656912886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+W$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.6711972054202743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+X$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.5439973384955002E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+Y$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4228546080909516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+Z$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.30748057913424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+AA$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1976005515564185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+AB$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0929529062442082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+AC$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9932884821373411E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B125))*($G125+AD$5-$G$6))*$H125/$I125/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8983699829879441E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C125)","v":18},6.1823744075787893E-3]
[{"$f":"'4.1. CAPEX'!A261","v":"ga"},{"$f":"'4.1. CAPEX'!B261","v":"gas"},{"$f":"'4.1. CAPEX'!C261","v":"gas"},{"$f":"'4.1. CAPEX'!D261","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E261","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F261","v":"high"},{"$f":"'4.1. CAPEX'!G261","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C261,'5.2 Technology Specific'!$B:$B,$D261,'5.2 Technology Specific'!$C:$C,$E261)","v":0.89290149543093678},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C261,'5.4 Capacity Factor'!$C:$C,$D261,'5.4 Capacity Factor'!$E:$E,$E261)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+J$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.1642654449446889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+K$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.9183480428044652E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+L$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.6841409931471097E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+M$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.4610866601401045E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+N$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.248653962038195E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+O$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.0463371067030423E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+P$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.8536543873362314E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+Q$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.6701470355583152E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+R$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.4953781291031575E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+S$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.3289315515268168E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+T$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.1704110014541112E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+U$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.0194390490039148E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+V$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.8756562371465863E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+W$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.7387202258538911E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+X$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.6083049770037064E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+Y$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.4840999780987672E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+Z$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.3658095029512071E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+AA$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.2531519075725777E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+AB$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.1458589595929313E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+AC$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.0436751996123155E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B261))*($G261+AD$5-$G$6))*$H261/$I261/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.94635733296411E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C261)","v":18},6.3386536192386886E-3]
[{"$f":"'4.1. CAPEX'!A337","v":"ga"},{"$f":"'4.1. CAPEX'!B337","v":"gas"},{"$f":"'4.1. CAPEX'!C337","v":"gas"},{"$f":"'4.1. CAPEX'!D337","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E337","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F337","v":"high"},{"$f":"'4.1. CAPEX'!G337","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C337,'5.2 Technology Specific'!$B:$B,$D337,'5.2 Technology Specific'!$C:$C,$E337)","v":0.58990650323677041},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C337,'5.4 Capacity Factor'!$C:$C,$D337,'5.4 Capacity Factor'!$E:$E,$E337)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+J$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.1843805842740646E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+K$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0327434135943472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+L$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.888327060566045E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+M$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7507876767295661E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+N$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6197977873614921E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+O$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4950455117728491E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+P$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.3762338207360473E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+Q$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2630798292724256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+R$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1553141231165959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+S$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.052680117253901E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+T$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.9549334450037151E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+U$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.8618413761940143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+V$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.7731822630419187E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+W$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.6887450124208745E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+X$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6083285832579761E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+Y$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5317415078647386E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+Z$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4588014360616559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+AA$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.3893347010111008E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+AB$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3231759057248579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+AC$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2601675292617695E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B337))*($G337+AD$5-$G$6))*$H337/$I337/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2001595516778756E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C337)","v":18},3.9085298249533331E-3]
[{"$f":"'4.1. CAPEX'!A563","v":"ga"},{"$f":"'4.1. CAPEX'!B563","v":"gas"},{"$f":"'4.1. CAPEX'!C563","v":"gas"},{"$f":"'4.1. CAPEX'!D563","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E563","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F563","v":"high"},{"$f":"'4.1. CAPEX'!G563","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C563,'5.2 Technology Specific'!$B:$B,$D563,'5.2 Technology Specific'!$C:$C,$E563)","v":1.4132787864370773},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C563,'5.4 Capacity Factor'!$C:$C,$D563,'5.4 Capacity Factor'!$E:$E,$E563)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+J$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.5362941055133414E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+K$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.0821848623936585E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+L$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.6496998689463409E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+M$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.2378093989965147E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+N$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.8455327609490628E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+O$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.4719359628086306E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+P$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.116129488389173E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+Q$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.7772661794182577E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+R$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.4545392184935796E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+S$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.1471802080891231E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+T$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.8544573410372603E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+U$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.5756736581307235E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+V$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.3101653886959287E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+W$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.0573003701865976E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+X$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8164765430348561E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+Y$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.587120517176052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+Z$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3686862068343356E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+AA$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1606535303184141E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+AB$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9625271717318232E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+AC$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.7738354016493553E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B563))*($G563+AD$5-$G$6))*$H563/$I563/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.5941289539517671E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C563)","v":18},1.1704910560941188E-2]
[{"$f":"'4.1. CAPEX'!A779","v":"ga"},{"$f":"'4.1. CAPEX'!B779","v":"gas"},{"$f":"'4.1. CAPEX'!C779","v":"gas"},{"$f":"'4.1. CAPEX'!D779","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E779","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F779","v":"high"},{"$f":"'4.1. CAPEX'!G779","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C779,'5.2 Technology Specific'!$B:$B,$D779,'5.2 Technology Specific'!$C:$C,$E779)","v":0.15677798872747736},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C779,'5.4 Capacity Factor'!$C:$C,$D779,'5.4 Capacity Factor'!$E:$E,$E779)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+J$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(J$5))","v":7.9341087412690975E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+K$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.5562940393039026E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+L$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.1964705136227637E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+M$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(M$5))","v":6.8537814415454886E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+N$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.5274108967099896E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+O$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.2165818063904661E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+P$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(P$5))","v":5.920554101324254E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+Q$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.6386229536421458E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+R$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.3701170987068064E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+S$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.1143972368636247E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+T$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(T$5))","v":4.8708545112986903E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+U$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.6389090583797048E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+V$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.418008627028291E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+W$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.2076272638364665E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+X$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.0072640607966357E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+Y$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.8164419626634617E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+Z$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.6347066311080592E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+AA$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.4616253629600559E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+AB$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.2967860599619581E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+AC$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.1397962475828167E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B779))*($G779+AD$5-$G$6))*$H779/$I779/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.9902821405550639E-5},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C779)","v":18},9.7383776307449906E-4]
[{"$f":"'4.1. CAPEX'!A932","v":"ga"},{"$f":"'4.1. CAPEX'!B932","v":"gas"},{"$f":"'4.1. CAPEX'!C932","v":"gas"},{"$f":"'4.1. CAPEX'!D932","v":"Bremen"},{"$f":"'4.1. CAPEX'!E932","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F932","v":"high"},{"$f":"'4.1. CAPEX'!G932","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C932,'5.2 Technology Specific'!$B:$B,$D932,'5.2 Technology Specific'!$C:$C,$E932)","v":0.17632232255102601},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C932,'5.4 Capacity Factor'!$C:$C,$D932,'5.4 Capacity Factor'!$E:$E,$E932)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+J$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.9231944610843118E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+K$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.4982804391279152E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+L$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.0936004182170627E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+M$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.7081908744924406E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+N$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.341134166183277E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+O$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.9915563487459774E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+P$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.6586250940437892E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+Q$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.3415477086131304E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+R$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.0395692462982205E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+S$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.7519707107602102E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+T$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.4780673435811524E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+U$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.2172069938868114E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+V$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.9687685656064878E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+W$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.7321605386728448E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+X$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.5068195606408054E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+Y$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2922091053721942E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+Z$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.0878181955925666E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+AA$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.8931601862786338E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+AB$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.7077716059796517E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+AC$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.5312110533139536E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B932))*($G932+AD$5-$G$6))*$H932/$I932/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3630581460132892E-5},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C932)","v":18},1.0952387995719782E-3]
[{"$f":"'4.1. CAPEX'!A1140","v":"ga"},{"$f":"'4.1. CAPEX'!B1140","v":"gas"},{"$f":"'4.1. CAPEX'!C1140","v":"gas"},{"$f":"'4.1. CAPEX'!D1140","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E1140","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F1140","v":"high"},{"$f":"'4.1. CAPEX'!G1140","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C1140,'5.2 Technology Specific'!$B:$B,$D1140,'5.2 Technology Specific'!$C:$C,$E1140)","v":3.0927904227603991},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1140,'5.4 Capacity Factor'!$C:$C,$D1140,'5.4 Capacity Factor'!$E:$E,$E1140)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+J$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.504283743125829E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+K$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.3850321363103133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+L$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.2714591774383938E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+M$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.1632944547032317E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+N$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.0602804330506971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+O$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.9621718410006636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+P$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.868735086667299E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+Q$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.7797477015879036E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+R$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.6949978110360989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+S$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6142836295581892E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+T$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5374129805316088E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+U$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4642028386015321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+V$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3944788939062214E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+W$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3280751370535438E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+X$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2648334638605183E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+Y$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2046032989147788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+Z$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1472412370616943E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+AA$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0926107019635183E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+AB$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0405816209176364E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+AC$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.9103011515965368E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1140))*($G1140+AD$5-$G$6))*$H1140/$I1140/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.4383820491395593E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1140)","v":18},3.0737744566372037E-2]
[{"$f":"'4.1. CAPEX'!A1401","v":"ga"},{"$f":"'4.1. CAPEX'!B1401","v":"gas"},{"$f":"'4.1. CAPEX'!C1401","v":"gas"},{"$f":"'4.1. CAPEX'!D1401","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E1401","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F1401","v":"mid"},{"$f":"'4.1. CAPEX'!G1401","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C1401,'5.2 Technology Specific'!$B:$B,$D1401,'5.2 Technology Specific'!$C:$C,$E1401)","v":2.611315897861501},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1401,'5.4 Capacity Factor'!$C:$C,$D1401,'5.4 Capacity Factor'!$E:$E,$E1401)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+J$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1746810156821864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+K$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.118743824459225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+L$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0654703090087858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+M$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.014733627627415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+N$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.6641297869277628E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+O$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.203933130407392E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+P$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.7656506003879928E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+Q$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.3482386670361822E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+R$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.9507034924154133E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+S$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.5720985642051546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+T$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.211522442100147E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+U$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.8681166115239494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+V$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.5410634395466195E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+W$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.2295842281396359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+X$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.9329373601329886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+Y$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.6504165334599868E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+Z$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.3813490794857029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+AA$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.1250943614149539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+AB$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.8810422489666233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+AC$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6486116656824981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1401))*($G1401+AD$5-$G$6))*$H1401/$I1401/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.4272492054119034E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1401)","v":18},1.4418112606496003E-2]
[{"$f":"'4.1. CAPEX'!A1483","v":"ga"},{"$f":"'4.1. CAPEX'!B1483","v":"gas"},{"$f":"'4.1. CAPEX'!C1483","v":"gas"},{"$f":"'4.1. CAPEX'!D1483","v":"Saxony"},{"$f":"'4.1. CAPEX'!E1483","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F1483","v":"mid"},{"$f":"'4.1. CAPEX'!G1483","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C1483,'5.2 Technology Specific'!$B:$B,$D1483,'5.2 Technology Specific'!$C:$C,$E1483)","v":1.9882121821048355},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1483,'5.4 Capacity Factor'!$C:$C,$D1483,'5.4 Capacity Factor'!$E:$E,$E1483)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+J$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.4730968766453672E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+K$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.0696160729955876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+L$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.6853486409481791E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+M$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3193796580458843E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+N$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.9708377695675092E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+O$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.6388931138738178E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+P$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.322755346546494E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+Q$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0216717586157077E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+R$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7349254843959126E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+S$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.461833794662773E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+T$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.201746471107403E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+U$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9540442581975268E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+V$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7181373887595496E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+W$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4934641797709992E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+X$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2794896950199999E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+Y$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0757044714476176E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+Z$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8816233061405886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+AA$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6967841010862747E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+AB$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5207467629393092E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+AC$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3530921551802942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1483))*($G1483+AD$5-$G$6))*$H1483/$I1483/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.193421100171709E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1483)","v":18},1.0399935238782722E-2]
[{"$f":"'4.1. CAPEX'!A1658","v":"ga"},{"$f":"'4.1. CAPEX'!B1658","v":"gas"},{"$f":"'4.1. CAPEX'!C1658","v":"gas"},{"$f":"'4.1. CAPEX'!D1658","v":"Hesse"},{"$f":"'4.1. CAPEX'!E1658","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F1658","v":"mid"},{"$f":"'4.1. CAPEX'!G1658","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C1658,'5.2 Technology Specific'!$B:$B,$D1658,'5.2 Technology Specific'!$C:$C,$E1658)","v":0.16756163925351555},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1658,'5.4 Capacity Factor'!$C:$C,$D1658,'5.4 Capacity Factor'!$E:$E,$E1658)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+J$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.4798400431941075E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+K$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.0760381363753395E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+L$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.691464891786038E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+M$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3252046588438452E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+N$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.9763853893750917E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+O$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.6441765613096111E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+P$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3277872012472482E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+Q$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0264640011878548E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+R$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7394895249408148E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+S$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.4661804999436329E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+T$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2058861904225077E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+U$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9579868480214354E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+V$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7218922362108912E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+W$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.4970402249627533E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+X$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.2828954523454801E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+Y$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.0789480498528368E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+Z$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.8847124284312736E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+AA$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6997261223154983E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+AB$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5235486879195222E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+AC$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3557606551614495E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1658))*($G1658+AD$5-$G$6))*$H1658/$I1658/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1959625287251905E-5},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1658)","v":18},1.0408211846076629E-3]
[{"$f":"'4.1. CAPEX'!A1852","v":"ga"},{"$f":"'4.1. CAPEX'!B1852","v":"gas"},{"$f":"'4.1. CAPEX'!C1852","v":"gas"},{"$f":"'4.1. CAPEX'!D1852","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E1852","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F1852","v":"mid"},{"$f":"'4.1. CAPEX'!G1852","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C1852,'5.2 Technology Specific'!$B:$B,$D1852,'5.2 Technology Specific'!$C:$C,$E1852)","v":2.3985508567478711},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C1852,'5.4 Capacity Factor'!$C:$C,$D1852,'5.4 Capacity Factor'!$E:$E,$E1852)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+J$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.7655876751916607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+K$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.6815120716111053E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+L$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.6014400682010526E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+M$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.5251810173343358E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+N$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.4525533498422247E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+O$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3833841427068807E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+P$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.3175087073398865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+Q$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.2547701974665582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+R$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1950192356824365E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+S$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1381135577927966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+T$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0839176740883778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+U$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0323025467508359E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+V$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.8314528261984392E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+W$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.3632884059032732E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+X$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.9174175294316912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+Y$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.492778599458751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+Z$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.0883605709130971E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+AA$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.7032005437267575E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+AB$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.3363814702159596E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+AC$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.987029971634248E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B1852))*($G1852+AD$5-$G$6))*$H1852/$I1852/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.6543142586992837E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C1852)","v":18},2.1670940091571347E-2]
[{"$f":"'4.1. CAPEX'!A2019","v":"ga"},{"$f":"'4.1. CAPEX'!B2019","v":"gas"},{"$f":"'4.1. CAPEX'!C2019","v":"gas"},{"$f":"'4.1. CAPEX'!D2019","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E2019","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F2019","v":"mid"},{"$f":"'4.1. CAPEX'!G2019","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C2019,'5.2 Technology Specific'!$B:$B,$D2019,'5.2 Technology Specific'!$C:$C,$E2019)","v":2.9936040855621791},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2019,'5.4 Capacity Factor'!$C:$C,$D2019,'5.4 Capacity Factor'!$E:$E,$E2019)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+J$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.4239709194835458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+K$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.3085437328414721E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+L$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.19861307889664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+M$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.0939172179968001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+N$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.9942068742826668E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+O$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.8992446421739683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+P$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.8088044211180651E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+Q$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.7226708772552998E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+R$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.6406389307193335E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+S$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.562513267351746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+T$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.4881078736683295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+U$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4172455939698376E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+V$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3497577085427026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+W$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.2854835319454309E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+X$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2242700304242202E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+Y$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1659714575468761E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+Z$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1104490071875009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+AA$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.057570483035715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+AB$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0072099838435383E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+AC$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.5924760366051262E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2019))*($G2019+AD$5-$G$6))*$H2019/$I2019/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.1356914634334535E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2019)","v":18},2.9751979648440157E-2]
[{"$f":"'4.1. CAPEX'!A2280","v":"ga"},{"$f":"'4.1. CAPEX'!B2280","v":"gas"},{"$f":"'4.1. CAPEX'!C2280","v":"gas"},{"$f":"'4.1. CAPEX'!D2280","v":"Hesse"},{"$f":"'4.1. CAPEX'!E2280","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F2280","v":"mid"},{"$f":"'4.1. CAPEX'!G2280","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C2280,'5.2 Technology Specific'!$B:$B,$D2280,'5.2 Technology Specific'!$C:$C,$E2280)","v":3.0571151158158734},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2280,'5.4 Capacity Factor'!$C:$C,$D2280,'5.4 Capacity Factor'!$E:$E,$E2280)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+J$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.4753968549116384E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+K$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.3575208142015604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+L$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.2452579182872003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+M$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.1383408745592383E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+N$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.0365151186278463E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+O$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.9395382082169961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+P$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.847179245920949E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+Q$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.7592183294485224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+R$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.675446028046212E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+S$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.5956628838535351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+T$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5196789370033668E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+U$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4473132733365398E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+V$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3783935936538475E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+W$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3127558034798546E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+X$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2502436223617666E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+Y$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1907082117731107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+Z$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.134007820736296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+AA$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0800074483202817E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+AB$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0285785222097922E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+AC$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.7959859258075436E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2280))*($G2280+AD$5-$G$6))*$H2280/$I2280/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.3295104055309951E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2280)","v":18},3.0383184986738764E-2]
[{"$f":"'4.1. CAPEX'!A2403","v":"ga"},{"$f":"'4.1. CAPEX'!B2403","v":"gas"},{"$f":"'4.1. CAPEX'!C2403","v":"gas"},{"$f":"'4.1. CAPEX'!D2403","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E2403","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F2403","v":"mid"},{"$f":"'4.1. CAPEX'!G2403","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C2403,'5.2 Technology Specific'!$B:$B,$D2403,'5.2 Technology Specific'!$C:$C,$E2403)","v":0.84408895470470713},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2403,'5.4 Capacity Factor'!$C:$C,$D2403,'5.4 Capacity Factor'!$E:$E,$E2403)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+J$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.8819488415541187E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+K$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.6494750871943984E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+L$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.4280715116137132E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+M$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.2172109634416313E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+N$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.0163913937539346E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+O$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.8251346607180329E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+P$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.6429853911600318E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+Q$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4695098963428864E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+R$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.3042951393741783E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+S$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.1469477517849314E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+T$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.9970930969380299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+U$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.854374378036219E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+V$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.718451788605923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+W$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.5890017034342118E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+X$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4657159080325832E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+Y$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3483008647929359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+Z$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2364770140885105E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+AA$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.1299781086557239E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+AB$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.0285505796721181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+AC$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9319529330210649E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2403))*($G2403+AD$5-$G$6))*$H2403/$I2403/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8399551743057761E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2403)","v":18},5.9921363499521978E-3]
[{"$f":"'4.1. CAPEX'!A2641","v":"ga"},{"$f":"'4.1. CAPEX'!B2641","v":"gas"},{"$f":"'4.1. CAPEX'!C2641","v":"gas"},{"$f":"'4.1. CAPEX'!D2641","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E2641","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F2641","v":"low"},{"$f":"'4.1. CAPEX'!G2641","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C2641,'5.2 Technology Specific'!$B:$B,$D2641,'5.2 Technology Specific'!$C:$C,$E2641)","v":2.0084082141973707},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2641,'5.4 Capacity Factor'!$C:$C,$D2641,'5.4 Capacity Factor'!$E:$E,$E2641)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+J$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.559165626240659E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+K$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1515863107053889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+L$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7634155340051329E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+M$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3937290800048878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+N$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.041646742861798E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+O$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.7063302312969501E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+P$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3869811726637634E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+Q$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0828392120607251E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+R$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7931802019625959E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+S$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.5173144780596155E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+T$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2545852171996337E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+U$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.0043668735234598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+V$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.7660636890699628E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+W$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5391082753047256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+X$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.322960262194978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+Y$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1171050116142635E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+Z$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9210523920135844E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+AA$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7343356114415084E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+AB$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5565101061347702E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+AC$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3871524820331143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2641))*($G2641+AD$5-$G$6))*$H2641/$I2641/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2258595066982044E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2641)","v":18},1.0505576592222364E-2]
[{"$f":"'4.1. CAPEX'!A2772","v":"ga"},{"$f":"'4.1. CAPEX'!B2772","v":"gas"},{"$f":"'4.1. CAPEX'!C2772","v":"gas"},{"$f":"'4.1. CAPEX'!D2772","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E2772","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F2772","v":"low"},{"$f":"'4.1. CAPEX'!G2772","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C2772,'5.2 Technology Specific'!$B:$B,$D2772,'5.2 Technology Specific'!$C:$C,$E2772)","v":2.7225443473695354},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C2772,'5.4 Capacity Factor'!$C:$C,$D2772,'5.4 Capacity Factor'!$E:$E,$E2772)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+J$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.2247163056093274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+K$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1663964815326927E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+L$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1108537919358979E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+M$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.0579559923199026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+N$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0075771355427645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+O$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.5959727194548986E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+P$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.1390216375760954E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+Q$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.703830131024851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+R$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.289362029547478E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+S$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.8946305043309315E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+T$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.5186957184104105E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+U$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1606625889622955E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+V$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8196786561545682E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+W$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.49493205348054E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+X$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.1856495747433728E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+Y$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.8910948330889246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+Z$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.6105665077037378E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+AA$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.343396674003559E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+AB$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.088949213336723E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+AC$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.8466182984159269E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B2772))*($G2772+AD$5-$G$6))*$H2772/$I2772/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.6158269508723114E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C2772)","v":18},1.503224906978875E-2]
[{"$f":"'4.1. CAPEX'!A3083","v":"ga"},{"$f":"'4.1. CAPEX'!B3083","v":"gas"},{"$f":"'4.1. CAPEX'!C3083","v":"gas"},{"$f":"'4.1. CAPEX'!D3083","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E3083","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F3083","v":"low"},{"$f":"'4.1. CAPEX'!G3083","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C3083,'5.2 Technology Specific'!$B:$B,$D3083,'5.2 Technology Specific'!$C:$C,$E3083)","v":1.3301023222463348},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3083,'5.4 Capacity Factor'!$C:$C,$D3083,'5.4 Capacity Factor'!$E:$E,$E3083)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+J$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.9750494078700053E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+K$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.5476661027333379E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+L$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.1406343835555603E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+M$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.7529851271957708E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+N$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.3837953592340683E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+O$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.0321860564133973E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+P$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.6973200537270459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+Q$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.3784000511686145E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+R$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.0746667153986807E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+S$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.7853968718082677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+T$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.5099017826745398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+U$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.2475255073090854E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+V$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.997643340294368E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+W$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.7596603240898736E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+X$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.5330098324665474E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+Y$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.3171522213967102E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+Z$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.1115735441873437E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+AA$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.9157843277974695E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+AB$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.7293184074261616E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+AC$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.5517318165963441E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3083))*($G3083+AD$5-$G$6))*$H3083/$I3083/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3826017300917567E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3083)","v":18},1.1016035100932067E-2]
[{"$f":"'4.1. CAPEX'!A3141","v":"ga"},{"$f":"'4.1. CAPEX'!B3141","v":"gas"},{"$f":"'4.1. CAPEX'!C3141","v":"gas"},{"$f":"'4.1. CAPEX'!D3141","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E3141","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F3141","v":"low"},{"$f":"'4.1. CAPEX'!G3141","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C3141,'5.2 Technology Specific'!$B:$B,$D3141,'5.2 Technology Specific'!$C:$C,$E3141)","v":3.0707607036195839},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3141,'5.4 Capacity Factor'!$C:$C,$D3141,'5.4 Capacity Factor'!$E:$E,$E3141)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+J$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.4864459138620111E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+K$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.3680437274876294E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+L$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.2552797404644092E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+M$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.1478854671089609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+N$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.0456052067704391E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+O$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.9481954350194658E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+P$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.8554242238280627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+Q$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.7670706893600594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+R$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.6829244660571997E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+S$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6027852057687614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+T$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5264621007321539E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+U$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4537734292687178E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+V$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3845461231130648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+W$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3186153553457758E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+X$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2558241479483582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+Y$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.196022998046055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+Z$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.139069521948624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+AA$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0848281161415464E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+AB$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0331696344205205E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+AC$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.8397108040049566E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3141))*($G3141+AD$5-$G$6))*$H3141/$I3141/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.3711531466713878E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3141)","v":18},3.051880186827129E-2]
[{"$f":"'4.1. CAPEX'!A3340","v":"ga"},{"$f":"'4.1. CAPEX'!B3340","v":"gas"},{"$f":"'4.1. CAPEX'!C3340","v":"gas"},{"$f":"'4.1. CAPEX'!D3340","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E3340","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F3340","v":"low"},{"$f":"'4.1. CAPEX'!G3340","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C3340,'5.2 Technology Specific'!$B:$B,$D3340,'5.2 Technology Specific'!$C:$C,$E3340)","v":2.0020324109168843},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3340,'5.4 Capacity Factor'!$C:$C,$D3340,'5.4 Capacity Factor'!$E:$E,$E3340)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+J$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.5319940801912816E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+K$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.1257086478012206E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+L$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.7387701407630671E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+M$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.3702572769172056E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+N$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.0192926446830544E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+O$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.6850406139838604E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+P$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.3667053466512965E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+Q$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.0635289015726625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+R$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.7747894300692025E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+S$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.4997994572087642E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+T$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.2379042449607273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+U$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.9884802332959312E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+V$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.750933555519935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+W$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.5246986243046991E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+X$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.3092367850520953E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+Y$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1040350333829465E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+Z$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9086047936980447E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+AA$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7224807559028993E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+AB$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5452197675265706E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+AC$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.3763997785967343E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3340))*($G3340+AD$5-$G$6))*$H3340/$I3340/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2156188367587943E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3340)","v":18},1.0472226056595889E-2]
[{"$f":"'4.1. CAPEX'!A3520","v":"ga"},{"$f":"'4.1. CAPEX'!B3520","v":"gas"},{"$f":"'4.1. CAPEX'!C3520","v":"gas"},{"$f":"'4.1. CAPEX'!D3520","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E3520","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F3520","v":"low"},{"$f":"'4.1. CAPEX'!G3520","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C3520,'5.2 Technology Specific'!$B:$B,$D3520,'5.2 Technology Specific'!$C:$C,$E3520)","v":0.60108746817159964},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3520,'5.4 Capacity Factor'!$C:$C,$D3520,'5.4 Capacity Factor'!$E:$E,$E3520)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+J$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2447366702920361E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+K$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0902254002781294E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+L$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9430718097886948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+M$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8029255331320902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+N$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6694528886972289E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+O$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5423360844735508E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+P$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4212724614033822E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+Q$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.3059737727651255E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+R$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1961654978715483E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+S$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.0915861884490935E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+T$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.9919868461419938E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+U$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.8971303296590417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+V$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8067907901514685E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+W$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7207531334775887E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+X$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6388125080738945E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+Y$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5607738172132324E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+Z$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4864512544887927E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+AA$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4156678614178977E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+AB$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3482551061122836E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+AC$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2840524820116985E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3520))*($G3520+AD$5-$G$6))*$H3520/$I3520/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2229071257254274E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3520)","v":18},3.9826112847774781E-3]
[{"$f":"'4.1. CAPEX'!A3692","v":"ga"},{"$f":"'4.1. CAPEX'!B3692","v":"gas"},{"$f":"'4.1. CAPEX'!C3692","v":"gas"},{"$f":"'4.1. CAPEX'!D3692","v":"Saxony"},{"$f":"'4.1. CAPEX'!E3692","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F3692","v":"low"},{"$f":"'4.1. CAPEX'!G3692","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C3692,'5.2 Technology Specific'!$B:$B,$D3692,'5.2 Technology Specific'!$C:$C,$E3692)","v":0.16307637613760353},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3692,'5.4 Capacity Factor'!$C:$C,$D3692,'5.4 Capacity Factor'!$E:$E,$E3692)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+J$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(J$5))","v":8.2528530434009887E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+K$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(K$5))","v":7.8598600413342751E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+L$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(L$5))","v":7.4855809917469287E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+M$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(M$5))","v":7.1291247540446927E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+N$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(N$5))","v":6.7896426228997086E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+O$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(O$5))","v":6.4663263075235316E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+P$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.1584060071652688E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+Q$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(Q$5))","v":5.8651485782526358E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+R$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(R$5))","v":5.5858557888120344E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+S$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(S$5))","v":5.3198626560114611E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+T$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.0665358628680582E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+U$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(U$5))","v":4.8252722503505312E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+V$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(V$5))","v":4.5954973812862211E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+W$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.376664172653543E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+X$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.1682515930033754E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+Y$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(Y$5))","v":3.969763421907975E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+Z$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.7807270684837865E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+AA$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.6006924461750343E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+AB$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4292309011190804E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+AC$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.2659341915419812E-5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3692))*($G3692+AD$5-$G$6))*$H3692/$I3692/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1104135157542675E-5},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3692)","v":18},1.0129606498792004E-3]
[{"$f":"'4.1. CAPEX'!A3962","v":"hp"},{"$f":"'4.1. CAPEX'!B3962","v":"electricity"},{"$f":"'4.1. CAPEX'!C3962","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D3962","v":"Hesse"},{"$f":"'4.1. CAPEX'!E3962","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F3962","v":"high"},{"$f":"'4.1. CAPEX'!G3962","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C3962,'5.2 Technology Specific'!$B:$B,$D3962,'5.2 Technology Specific'!$C:$C,$E3962)","v":5.2311981826365557},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C3962,'5.4 Capacity Factor'!$C:$C,$D3962,'5.4 Capacity Factor'!$E:$E,$E3962)","v":1496.1180035130003},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+J$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4965144262373016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+K$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3300137392736203E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+L$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.1714416564510672E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+M$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0204206251914921E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+N$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8765910716109454E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+O$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7396105443913761E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+P$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6091528994203585E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+Q$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.484907523257484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+R$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3665785935785564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+S$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2538843748367201E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+T$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1465565474635432E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+U$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.044339569012898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+V$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9469900657265698E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+W$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8542762530729233E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+X$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.765977383878975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+Y$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6818832227418804E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+Z$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6017935454684577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+AA$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5255176623509119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+AB$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4528739641437257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+AC$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3836894896606911E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B3962))*($G3962+AD$5-$G$6))*$H3962/$I3962/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.317799513962563E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C3962)","v":20},4.5753013157769501E-2]
[{"$f":"'4.1. CAPEX'!A4061","v":"hp"},{"$f":"'4.1. CAPEX'!B4061","v":"electricity"},{"$f":"'4.1. CAPEX'!C4061","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4061","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E4061","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F4061","v":"high"},{"$f":"'4.1. CAPEX'!G4061","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C4061,'5.2 Technology Specific'!$B:$B,$D4061,'5.2 Technology Specific'!$C:$C,$E4061)","v":5.229277962144141},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4061,'5.4 Capacity Factor'!$C:$C,$D4061,'5.4 Capacity Factor'!$E:$E,$E4061)","v":1490.4905058834074},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+J$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5084275555614963E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+K$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3413595767252343E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+L$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.1822472159287948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+M$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.0307116342178993E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+N$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.886392032588476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+O$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.7489447929414054E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+P$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6180426599441962E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+Q$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.493373961851615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+R$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3746418684301098E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+S$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2615636842191517E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+T$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1538701754468112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+U$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.051304928996963E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+V$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9536237419018696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+W$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8605940399065424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+X$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.771994323720517E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+Y$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.687613641638587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+Z$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.607251087274845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+AA$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5307153212141377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+AB$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4578241154420361E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+AC$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3884039194686057E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4061))*($G4061+AD$5-$G$6))*$H4061/$I4061/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3222894471129579E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4061)","v":20},4.5908900277419298E-2]
[{"$f":"'4.1. CAPEX'!A4219","v":"hp"},{"$f":"'4.1. CAPEX'!B4219","v":"electricity"},{"$f":"'4.1. CAPEX'!C4219","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4219","v":"Saxony"},{"$f":"'4.1. CAPEX'!E4219","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F4219","v":"high"},{"$f":"'4.1. CAPEX'!G4219","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C4219,'5.2 Technology Specific'!$B:$B,$D4219,'5.2 Technology Specific'!$C:$C,$E4219)","v":4.1243111352203412},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4219,'5.4 Capacity Factor'!$C:$C,$D4219,'5.4 Capacity Factor'!$E:$E,$E4219)","v":2374.6689436552247},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+J$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.7367941523974994E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+K$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.6540896689499994E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+L$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5753234942380947E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+M$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.5003080897505662E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+N$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.4288648473814918E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+O$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3608236641728493E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+P$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2960225373074756E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+Q$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.2343071783880717E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+R$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.175530646083878E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+S$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1195529962703598E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+T$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0662409488289143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+U$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0154675703132516E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+V$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.671119717269064E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+W$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.2105902069229164E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+X$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.7719906732599228E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+Y$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.3542768316761137E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+Z$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.9564541254058231E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+AA$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.5775753575293547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+AB$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.216738435742243E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+AC$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.8730842245164211E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4219))*($G4219+AD$5-$G$6))*$H4219/$I4219/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.5457944995394495E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4219)","v":20},2.2726508751314635E-2]
[{"$f":"'4.1. CAPEX'!A4399","v":"hp"},{"$f":"'4.1. CAPEX'!B4399","v":"electricity"},{"$f":"'4.1. CAPEX'!C4399","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4399","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E4399","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F4399","v":"high"},{"$f":"'4.1. CAPEX'!G4399","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C4399,'5.2 Technology Specific'!$B:$B,$D4399,'5.2 Technology Specific'!$C:$C,$E4399)","v":4.1398979839705978},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4399,'5.4 Capacity Factor'!$C:$C,$D4399,'5.4 Capacity Factor'!$E:$E,$E4399)","v":1865.7492905730144},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+J$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.2188929696439225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+K$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1132313996608783E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+L$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0126013330103603E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+M$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9167631742955814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+N$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8254887374243632E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+O$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7385607023089173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+P$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6557720974370643E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+Q$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5769258070829181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+R$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.5018341019837316E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+S$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.4303181923654587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+T$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3622078022528178E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+U$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2973407640503025E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+V$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.2355626324288597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+W$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.1767263165989139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+X$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.1206917300942039E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+Y$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.0673254572325748E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+Z$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.0165004354595951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+AA$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(AA$5))","v":9.6809565281866196E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+AB$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.2199585982729714E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+AC$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(AC$5))","v":8.7809129507361626E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4399))*($G4399+AD$5-$G$6))*$H4399/$I4399/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.3627742387963459E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4399)","v":20},2.9034926461050041E-2]
[{"$f":"'4.1. CAPEX'!A4612","v":"hp"},{"$f":"'4.1. CAPEX'!B4612","v":"electricity"},{"$f":"'4.1. CAPEX'!C4612","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4612","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E4612","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F4612","v":"high"},{"$f":"'4.1. CAPEX'!G4612","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C4612,'5.2 Technology Specific'!$B:$B,$D4612,'5.2 Technology Specific'!$C:$C,$E4612)","v":4.132065174725871},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4612,'5.4 Capacity Factor'!$C:$C,$D4612,'5.4 Capacity Factor'!$E:$E,$E4612)","v":1868.0805559354139},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+J$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.2119309371307063E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+K$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1066008925054347E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+L$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.00628656429089E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+M$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9107491088484665E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+N$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8197610560461589E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+O$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7331057676630082E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+P$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6505769215838175E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+Q$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5719780205560164E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+R$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4971219243390635E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+S$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.4258304041324414E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+T$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3579337182213728E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+U$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2932702078298788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+V$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.2316859122189323E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+W$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.1730342021132685E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+X$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.1171754305840656E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+Y$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.0639766005562526E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+Z$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.013311048148812E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+AA$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(AA$5))","v":9.6505814109410664E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+AB$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.1910299151819674E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+AC$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(AC$5))","v":8.7533618239828267E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4612))*($G4612+AD$5-$G$6))*$H4612/$I4612/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.336535070459835E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4612)","v":20},2.8943826031779165E-2]
[{"$f":"'4.1. CAPEX'!A4841","v":"hp"},{"$f":"'4.1. CAPEX'!B4841","v":"electricity"},{"$f":"'4.1. CAPEX'!C4841","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4841","v":"Saarland"},{"$f":"'4.1. CAPEX'!E4841","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F4841","v":"high"},{"$f":"'4.1. CAPEX'!G4841","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C4841,'5.2 Technology Specific'!$B:$B,$D4841,'5.2 Technology Specific'!$C:$C,$E4841)","v":4.0084418937993975},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4841,'5.4 Capacity Factor'!$C:$C,$D4841,'5.4 Capacity Factor'!$E:$E,$E4841)","v":2506.6677287893208},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+J$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5991117800584639E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+K$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5229636000556798E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+L$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4504415238625521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+M$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3813728798690971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+N$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.31559321892295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+O$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2529459227837616E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+P$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1932818312226303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+Q$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1364588868786954E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+R$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.082341797027329E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+S$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.030801711454599E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+T$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8171591567104656E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+U$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3496753873433013E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+V$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9044527498507639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+W$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.4804311903340589E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+X$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.0766011336514873E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+Y$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.6920010796680807E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+Z$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3257153139696008E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+AA$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.9768717275900958E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+AB$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6446397405619953E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+AC$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3282283243447574E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4841))*($G4841+AD$5-$G$6))*$H4841/$I4841/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0268841184235795E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4841)","v":20},2.0924890732538219E-2]
[{"$f":"'4.1. CAPEX'!A4977","v":"hp"},{"$f":"'4.1. CAPEX'!B4977","v":"electricity"},{"$f":"'4.1. CAPEX'!C4977","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4977","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E4977","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F4977","v":"high"},{"$f":"'4.1. CAPEX'!G4977","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C4977,'5.2 Technology Specific'!$B:$B,$D4977,'5.2 Technology Specific'!$C:$C,$E4977)","v":4.1748812530394552},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C4977,'5.4 Capacity Factor'!$C:$C,$D4977,'5.4 Capacity Factor'!$E:$E,$E4977)","v":2246.6603083764062},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+J$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.8582610096746295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+K$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.7697723901663137E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+L$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.6854975144441084E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+M$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.6052357280420078E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+N$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.528795931468579E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+O$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.4559961252081704E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+P$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.3866629763887338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+Q$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.3206314060845081E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+R$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.2577441962709603E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+S$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1978516154961527E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+T$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.1408110623772883E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+U$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0864867260736077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+V$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.0347492629272457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+W$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.8547548850213846E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+X$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(X$5))","v":9.3854808428775124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+Y$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.9385531836928659E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+Z$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.5129077939932057E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+AA$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.1075312323744813E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+AB$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.7214583165471245E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+AC$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.3537698252829759E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B4977))*($G4977+AD$5-$G$6))*$H4977/$I4977/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.0035903097933109E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C4977)","v":20},2.4315941552601261E-2]
[{"$f":"'4.1. CAPEX'!A5283","v":"hp"},{"$f":"'4.1. CAPEX'!B5283","v":"electricity"},{"$f":"'4.1. CAPEX'!C5283","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5283","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E5283","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F5283","v":"mid"},{"$f":"'4.1. CAPEX'!G5283","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C5283,'5.2 Technology Specific'!$B:$B,$D5283,'5.2 Technology Specific'!$C:$C,$E5283)","v":5.4314481133999077},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5283,'5.4 Capacity Factor'!$C:$C,$D5283,'5.4 Capacity Factor'!$E:$E,$E5283)","v":1245.3870372902759},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+J$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.3612531291619197E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+K$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.1535744087256377E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+L$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.9557851511672739E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+M$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.7674144296831178E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+N$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.5880137425553507E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+O$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.4171559452908099E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+P$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.2544342336102957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+Q$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.0994611748669473E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+R$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.9518677855875693E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+S$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.8113026529405422E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+T$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.6774310980386116E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+U$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.5499343790843917E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+V$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.4285089324613258E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+W$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.3128656499631669E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+X$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.2027291904411122E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+Y$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.0978373242296297E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+Z$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.9979403087901238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+AA$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.9028002940858319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+AB$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.8121907562722208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+AC$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.7258959583544961E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5283))*($G5283+AD$5-$G$6))*$H5283/$I5283/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.6437104365280915E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5283)","v":20},5.7068396545310381E-2]
[{"$f":"'4.1. CAPEX'!A5346","v":"hp"},{"$f":"'4.1. CAPEX'!B5346","v":"electricity"},{"$f":"'4.1. CAPEX'!C5346","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5346","v":"Bremen"},{"$f":"'4.1. CAPEX'!E5346","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F5346","v":"mid"},{"$f":"'4.1. CAPEX'!G5346","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C5346,'5.2 Technology Specific'!$B:$B,$D5346,'5.2 Technology Specific'!$C:$C,$E5346)","v":5.4439325572338912},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5346,'5.4 Capacity Factor'!$C:$C,$D5346,'5.4 Capacity Factor'!$E:$E,$E5346)","v":1243.8668956766739},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+J$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.3766198587288129E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+K$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.1682093892655356E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+L$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.9697232278719389E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+M$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.7806887884494654E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+N$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.6006559889994912E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+O$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.4291961799995151E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+P$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.2659011238090623E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+Q$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.110382022675297E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+R$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.9622685930240926E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+S$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.8212081838324692E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+T$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.6868649369833041E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+U$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.5589189876031463E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+V$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.4370657024791872E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+W$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.3210149547420829E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+X$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.2104904330876984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+Y$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.1052289838930454E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+Z$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.0049799846600437E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+AA$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.9095047472952793E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+AB$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.8185759498050278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+AC$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.7319770950524076E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5346))*($G5346+AD$5-$G$6))*$H5346/$I5346/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.6495019952880072E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5346)","v":20},5.72694751322569E-2]
[{"$f":"'4.1. CAPEX'!A5540","v":"hp"},{"$f":"'4.1. CAPEX'!B5540","v":"electricity"},{"$f":"'4.1. CAPEX'!C5540","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5540","v":"Bremen"},{"$f":"'4.1. CAPEX'!E5540","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F5540","v":"mid"},{"$f":"'4.1. CAPEX'!G5540","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C5540,'5.2 Technology Specific'!$B:$B,$D5540,'5.2 Technology Specific'!$C:$C,$E5540)","v":4.0077863083839969},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5540,'5.4 Capacity Factor'!$C:$C,$D5540,'5.4 Capacity Factor'!$E:$E,$E5540)","v":2487.7337913533479},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+J$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6110189612385045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+K$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5343037726080993E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+L$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4612416881981899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+M$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3916587506649428E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+N$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3253892863475645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+O$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2622755108072042E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+P$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2021671531497185E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+Q$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1449210982378269E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+R$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0904010459407876E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+S$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.038477186610274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+T$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8902589200978476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+U$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.4192942096169962E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+V$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9707563901114261E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+W$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5435775143918326E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+X$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.136740489896986E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+Y$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.7492766570447463E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+Z$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.3802634828997588E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+AA$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0288223646664363E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+AB$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6941165377775586E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+AC$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3753490835976743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5540))*($G5540+AD$5-$G$6))*$H5540/$I5540/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0717610319977855E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5540)","v":20},2.1080700018813237E-2]
[{"$f":"'4.1. CAPEX'!A5720","v":"hp"},{"$f":"'4.1. CAPEX'!B5720","v":"electricity"},{"$f":"'4.1. CAPEX'!C5720","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5720","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E5720","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F5720","v":"mid"},{"$f":"'4.1. CAPEX'!G5720","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C5720,'5.2 Technology Specific'!$B:$B,$D5720,'5.2 Technology Specific'!$C:$C,$E5720)","v":4.0134680914895764},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5720,'5.4 Capacity Factor'!$C:$C,$D5720,'5.4 Capacity Factor'!$E:$E,$E5720)","v":1998.3214750052073},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+J$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.0084196370251778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+K$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.9127806066906454E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+L$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.821695815895853E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+M$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.7349483960912883E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+N$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.6523318058012271E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+O$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.5736493388583113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+P$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.4987136560555348E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+Q$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.4273463391005091E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+R$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.3593774658100088E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+S$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.2946452055333417E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+T$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.2329954338412778E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+U$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.1742813655631215E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+V$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1183632052982112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+W$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0651078145697249E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+X$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0143883948283096E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+Y$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.6608418555077069E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+Z$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.2008017671501977E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+AA$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.7626683496668542E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+AB$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.3453984282541474E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+AC$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.9479985030991873E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5720))*($G5720+AD$5-$G$6))*$H5720/$I5720/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.5695223839039886E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5720)","v":20},2.6280815371330354E-2]
[{"$f":"'4.1. CAPEX'!A5897","v":"hp"},{"$f":"'4.1. CAPEX'!B5897","v":"electricity"},{"$f":"'4.1. CAPEX'!C5897","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5897","v":"Saarland"},{"$f":"'4.1. CAPEX'!E5897","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F5897","v":"mid"},{"$f":"'4.1. CAPEX'!G5897","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C5897,'5.2 Technology Specific'!$B:$B,$D5897,'5.2 Technology Specific'!$C:$C,$E5897)","v":4.0188665485267387},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C5897,'5.4 Capacity Factor'!$C:$C,$D5897,'5.4 Capacity Factor'!$E:$E,$E5897)","v":2005.3341830314566},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+J$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.0040881876612865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+K$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.9086554168202727E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+L$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.8177670636383551E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+M$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.7312067272746237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+N$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.6487683116901181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+O$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.5702555349429693E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+P$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.4954814618504471E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+Q$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.4242680589051876E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+R$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.3564457703858931E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+S$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.2918531146532315E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+T$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.2303362996697442E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+U$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.1717488568283277E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+V$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1159512922174551E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+W$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0628107544928141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+X$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0122007185645852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+Y$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.6400068434722365E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+Z$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.1809588985449885E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+AA$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.7437703795666545E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+AB$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.3274003614920526E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+AC$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.930857487135288E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B5897))*($G5897+AD$5-$G$6))*$H5897/$I5897/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.5531976067955121E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C5897)","v":20},2.6224136966616431E-2]
[{"$f":"'4.1. CAPEX'!A6162","v":"hp"},{"$f":"'4.1. CAPEX'!B6162","v":"electricity"},{"$f":"'4.1. CAPEX'!C6162","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6162","v":"Bremen"},{"$f":"'4.1. CAPEX'!E6162","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F6162","v":"mid"},{"$f":"'4.1. CAPEX'!G6162","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C6162,'5.2 Technology Specific'!$B:$B,$D6162,'5.2 Technology Specific'!$C:$C,$E6162)","v":4.1965799187882435},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6162,'5.4 Capacity Factor'!$C:$C,$D6162,'5.4 Capacity Factor'!$E:$E,$E6162)","v":1741.4136539473434},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+J$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.4098696534712821E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+K$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.2951139556869351E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+L$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.1858228149399385E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+M$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.0817360142285127E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+N$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.9826057278366786E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+O$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.8881959312730273E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+P$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.7982818393076452E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+Q$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.7126493707691857E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+R$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.631094638827796E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+S$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.5534234655502819E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+T$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.479450919571697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+U$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4090008757825685E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+V$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3419055959833987E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+W$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.2780053295079986E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+X$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2171479328647607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+Y$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.159188507490248E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+Z$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1039890547526173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+AA$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0514181473834448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+AB$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0013506165556618E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+AC$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.5366725386253511E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6162))*($G6162+AD$5-$G$6))*$H6162/$I6162/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.0825452748812864E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6162)","v":20},3.1533917645646212E-2]
[{"$f":"'4.1. CAPEX'!A6266","v":"hp"},{"$f":"'4.1. CAPEX'!B6266","v":"electricity"},{"$f":"'4.1. CAPEX'!C6266","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6266","v":"Hesse"},{"$f":"'4.1. CAPEX'!E6266","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F6266","v":"mid"},{"$f":"'4.1. CAPEX'!G6266","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C6266,'5.2 Technology Specific'!$B:$B,$D6266,'5.2 Technology Specific'!$C:$C,$E6266)","v":4.0031238474254032},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6266,'5.4 Capacity Factor'!$C:$C,$D6266,'5.4 Capacity Factor'!$E:$E,$E6266)","v":2493.5300058550006},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+J$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6054043215945907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+K$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5289564967567531E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+L$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4561490445302409E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+M$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3868086138383246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+N$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.3207701084174521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+O$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2578762937309068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+P$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1979774226008636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+Q$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.1409308786674891E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+R$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0866008368261802E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+S$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.0348579398344571E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+T$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.8557899031853071E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+U$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(U$5))","v":9.3864665744621966E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+V$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.9394919756782831E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+W$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(W$5))","v":8.5138018815983634E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+X$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.1083827443793964E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+Y$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(Y$5))","v":7.7222692803613274E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+Z$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.354542171772693E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+AA$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.0043258778787541E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+AB$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.6707865503607181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+AC$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3531300479625886E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6266))*($G6266+AD$5-$G$6))*$H6266/$I6266/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0506000456786565E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6266)","v":20},2.1007230657561222E-2]
[{"$f":"'4.1. CAPEX'!A6523","v":"hp"},{"$f":"'4.1. CAPEX'!B6523","v":"electricity"},{"$f":"'4.1. CAPEX'!C6523","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6523","v":"Saxony"},{"$f":"'4.1. CAPEX'!E6523","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F6523","v":"low"},{"$f":"'4.1. CAPEX'!G6523","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C6523,'5.2 Technology Specific'!$B:$B,$D6523,'5.2 Technology Specific'!$C:$C,$E6523)","v":5.3565807873605609},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6523,'5.4 Capacity Factor'!$C:$C,$D6523,'5.4 Capacity Factor'!$E:$E,$E6523)","v":1374.8083358003935},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+J$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.8962382230844105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+K$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.7107030696042005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+L$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.5340029234325718E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+M$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.3657170699357823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+N$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.2054448285102691E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+O$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.0528045985812086E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+P$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.9074329510297226E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+Q$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.7689837628854497E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+R$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.6371273932242383E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+S$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.5115498983087981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+T$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.3919522841036171E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+U$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.2780497943843971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+V$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.1695712327470455E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+W$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.0662583169019475E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+X$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.9678650637161409E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+Y$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.8741572035391814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+Z$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.7849116224182681E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+AA$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6999158308745408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+AB$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.6189674579757533E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+AC$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.5418737695007173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6523))*($G6523+AD$5-$G$6))*$H6523/$I6523/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.4684512090483023E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6523)","v":20},5.0983527294758267E-2]
[{"$f":"'4.1. CAPEX'!A6784","v":"hp"},{"$f":"'4.1. CAPEX'!B6784","v":"electricity"},{"$f":"'4.1. CAPEX'!C6784","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6784","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E6784","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F6784","v":"low"},{"$f":"'4.1. CAPEX'!G6784","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C6784,'5.2 Technology Specific'!$B:$B,$D6784,'5.2 Technology Specific'!$C:$C,$E6784)","v":4.1285158464917053},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6784,'5.4 Capacity Factor'!$C:$C,$D6784,'5.4 Capacity Factor'!$E:$E,$E6784)","v":2378.6709179592131},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+J$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.735639770647121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+K$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.6529902577591628E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+L$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5742764359611074E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+M$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.4993108913915307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+N$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.4279151346586008E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+O$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.359919175865334E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+P$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.2951611198717468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+Q$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.2334867808302349E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+R$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1747493150764143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+S$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1188088715013468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+T$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0655322585727113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+U$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0147926272121059E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+V$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.6646916877343432E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+W$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.2044682740327068E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+X$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.7661602609835317E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+Y$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.3487240580795512E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+Z$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.9511657695995736E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+AA$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.5725388281900697E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+AB$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.2119417411333994E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+AC$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.8685159439365706E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6784))*($G6784+AD$5-$G$6))*$H6784/$I6784/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.5414437561300679E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6784)","v":20},2.271140329571639E-2]
[{"$f":"'4.1. CAPEX'!A6817","v":"hp"},{"$f":"'4.1. CAPEX'!B6817","v":"electricity"},{"$f":"'4.1. CAPEX'!C6817","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6817","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E6817","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F6817","v":"low"},{"$f":"'4.1. CAPEX'!G6817","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C6817,'5.2 Technology Specific'!$B:$B,$D6817,'5.2 Technology Specific'!$C:$C,$E6817)","v":4.1256533603496077},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C6817,'5.4 Capacity Factor'!$C:$C,$D6817,'5.4 Capacity Factor'!$E:$E,$E6817)","v":2352.8660792211294},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+J$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.7534586421150348E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+K$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.6699606115381284E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+L$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5904386776553602E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+M$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.5147035025289144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+N$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.4425747643132521E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+O$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3738807279173827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+P$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.3084578361117934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+Q$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.2461503201064694E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+R$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1868098286728283E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+S$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1302950749265031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+T$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0764714999300028E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+U$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0252109523142883E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+V$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.7639138315646528E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+W$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.2989655538710961E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+X$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.8561576703534276E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+Y$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.4344358765270713E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+Z$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.0327960728829252E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+AA$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.6502819741742134E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+AB$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.2859828325468707E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+AC$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.939031269092257E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B6817))*($G6817+AD$5-$G$6))*$H6817/$I6817/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.6086012086592934E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C6817)","v":20},2.294456894623121E-2]
[{"$f":"'4.1. CAPEX'!A7041","v":"hp"},{"$f":"'4.1. CAPEX'!B7041","v":"electricity"},{"$f":"'4.1. CAPEX'!C7041","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7041","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E7041","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F7041","v":"low"},{"$f":"'4.1. CAPEX'!G7041","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C7041,'5.2 Technology Specific'!$B:$B,$D7041,'5.2 Technology Specific'!$C:$C,$E7041)","v":4.1985592893943045},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7041,'5.4 Capacity Factor'!$C:$C,$D7041,'5.4 Capacity Factor'!$E:$E,$E7041)","v":1747.4024620705377},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+J$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.4027431462007522E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+K$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.288326805905478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+L$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.1793588627671222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+M$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.0755798693020207E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+N$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.9767427326685917E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+O$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.8826121263510393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+P$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.7929639298581328E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+Q$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.7075846951029835E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+R$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.6262711381933178E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+S$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.5488296554222072E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+T$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.4750758623068641E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+U$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.4048341545779656E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+V$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.3379372900742532E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+W$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.2742259905469077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+X$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2135485624256265E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+Y$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1557605356434535E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+Z$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.100724319660432E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+AA$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.048308875867078E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+AB$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.9838940558769334E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+AC$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.5084705294066032E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7041))*($G7041+AD$5-$G$6))*$H7041/$I7041/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.0556862184824796E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7041)","v":20},3.144066501140258E-2]
[{"$f":"'4.1. CAPEX'!A7186","v":"hp"},{"$f":"'4.1. CAPEX'!B7186","v":"electricity"},{"$f":"'4.1. CAPEX'!C7186","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7186","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E7186","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F7186","v":"low"},{"$f":"'4.1. CAPEX'!G7186","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C7186,'5.2 Technology Specific'!$B:$B,$D7186,'5.2 Technology Specific'!$C:$C,$E7186)","v":4.1435163457289637},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7186,'5.4 Capacity Factor'!$C:$C,$D7186,'5.4 Capacity Factor'!$E:$E,$E7186)","v":1872.2169236470047},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+J$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.2131603947140683E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+K$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1077718044895887E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+L$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.007401718561513E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+M$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9118111605347743E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+N$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8207725338426424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+O$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7340690798501354E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+P$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6514943617620338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+Q$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5728517731066988E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+R$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4979540696254275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+S$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.426622923452788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+T$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3586884985264647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+U$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2939890462156808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+V$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.2323705202054104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+W$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.1736862097194382E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+X$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.1177963902089889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+Y$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.0645679906752274E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+Z$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.0138742768335499E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+AA$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(AA$5))","v":9.6559454936528553E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+AB$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.1961385653836715E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+AC$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(AC$5))","v":8.7582272051273059E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7186))*($G7186+AD$5-$G$6))*$H7186/$I7186/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.3411687667879107E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7186)","v":20},2.895991387874081E-2]
[{"$f":"'4.1. CAPEX'!A7402","v":"hp"},{"$f":"'4.1. CAPEX'!B7402","v":"electricity"},{"$f":"'4.1. CAPEX'!C7402","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7402","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E7402","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F7402","v":"low"},{"$f":"'4.1. CAPEX'!G7402","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C7402,'5.2 Technology Specific'!$B:$B,$D7402,'5.2 Technology Specific'!$C:$C,$E7402)","v":4.1199794256164237},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7402,'5.4 Capacity Factor'!$C:$C,$D7402,'5.4 Capacity Factor'!$E:$E,$E7402)","v":2363.0129260692047},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+J$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.7435280950705064E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+K$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.6605029476861966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+L$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5814313787487586E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+M$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.5061251226178652E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+N$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.4344048786836814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+O$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3660998844606488E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+P$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.3010475090101418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+Q$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.2390928657239444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+R$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1800884435466139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+S$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1238937557586798E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+T$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.070375005484457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+U$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0194047671280542E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+V$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.7086168297909933E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+W$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.2463017426580867E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+X$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.8060016596743711E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+Y$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.3866682473089215E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+Z$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.9873030926751643E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+AA$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.6069553263572983E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+AB$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.2447193584355225E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+AC$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.8997327223195451E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7402))*($G7402+AD$5-$G$6))*$H7402/$I7402/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.5711740212567101E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7402)","v":20},2.2814624551841543E-2]
[{"$f":"'4.1. CAPEX'!A7555","v":"hp"},{"$f":"'4.1. CAPEX'!B7555","v":"electricity"},{"$f":"'4.1. CAPEX'!C7555","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7555","v":"Bremen"},{"$f":"'4.1. CAPEX'!E7555","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F7555","v":"low"},{"$f":"'4.1. CAPEX'!G7555","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C7555,'5.2 Technology Specific'!$B:$B,$D7555,'5.2 Technology Specific'!$C:$C,$E7555)","v":4.1315617323626501},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7555,'5.4 Capacity Factor'!$C:$C,$D7555,'5.4 Capacity Factor'!$E:$E,$E7555)","v":2363.34710178568},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+J$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.7481823678125636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+K$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.6649355883929177E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+L$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.5856529413265882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+M$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.5101456584062744E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+N$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.4382339603869281E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+O$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.3697466289399314E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+P$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.3045205989904111E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+Q$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.242400570467058E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+R$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.1832386385400553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+S$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1268939414667194E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+T$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0732323252063993E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+U$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0221260240060946E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+V$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.7345335619628069E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+W$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.2709843447264808E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+X$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.8295088997395073E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+Y$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.409056094990004E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+Z$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.0086248523714338E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+AA$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.6272617641632689E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+AB$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.2640588230126369E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+AC$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.9181512600120353E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7555))*($G7555+AD$5-$G$6))*$H7555/$I7555/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.5887154857257484E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7555)","v":20},2.2875527204039757E-2]
[{"$f":"'4.1. CAPEX'!A7844","v":"hp"},{"$f":"'4.1. CAPEX'!B7844","v":"electricity"},{"$f":"'4.1. CAPEX'!C7844","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D7844","v":"Bremen"},{"$f":"'4.1. CAPEX'!E7844","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F7844","v":"high"},{"$f":"'4.1. CAPEX'!G7844","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C7844,'5.2 Technology Specific'!$B:$B,$D7844,'5.2 Technology Specific'!$C:$C,$E7844)","v":5.5208859808054092},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7844,'5.4 Capacity Factor'!$C:$C,$D7844,'5.4 Capacity Factor'!$E:$E,$E7844)","v":1722.2772401677023},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+J$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2055733258530591E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+K$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0529269770029135E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+L$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9075495019075365E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+M$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.769094763721463E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+N$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6372331083061558E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+O$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5116505793391958E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+P$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.392048170799234E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+Q$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2781411150468891E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+R$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1696582048065616E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+S$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.0663411474348202E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+T$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.9679439499379241E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+U$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.8742323332742133E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+V$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.7849831745468702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+W$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.6999839757589237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+X$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6190323578656419E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+Y$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5419355789196584E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+Z$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4685100751615796E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+AA$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.398581023963409E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+AB$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.331981927584199E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+AC$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2685542167468562E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7844))*($G7844+AD$5-$G$6))*$H7844/$I7844/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2081468730922441E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7844)","v":18},3.9345419363646043E-2]
[{"$f":"'4.1. CAPEX'!A7920","v":"hp"},{"$f":"'4.1. CAPEX'!B7920","v":"electricity"},{"$f":"'4.1. CAPEX'!C7920","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D7920","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E7920","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F7920","v":"high"},{"$f":"'4.1. CAPEX'!G7920","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C7920,'5.2 Technology Specific'!$B:$B,$D7920,'5.2 Technology Specific'!$C:$C,$E7920)","v":5.6320336355226877},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C7920,'5.4 Capacity Factor'!$C:$C,$D7920,'5.4 Capacity Factor'!$E:$E,$E7920)","v":1543.1753232138583},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+J$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6496395132817852E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+K$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4758471555064621E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+L$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.3103306242918684E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+M$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.1526958326589223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+N$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0025674596751645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+O$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8595880568334895E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+P$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7234171969842762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+Q$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5937306637945482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+R$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4702196798043318E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+S$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3525901712422208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+T$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2405620678497338E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+U$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1338686360473655E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+V$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0322558438546343E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+W$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9354817560520321E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+X$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.843315958144793E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+Y$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7555390077569452E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+Z$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6719419121494718E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+AA$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5923256306185443E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+AB$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5165006005890898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+AC$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4442862862753237E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B7920))*($G7920+AD$5-$G$6))*$H7920/$I7920/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3755107488336417E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C7920)","v":18},4.479591716654658E-2]
[{"$f":"'4.1. CAPEX'!A8106","v":"hp"},{"$f":"'4.1. CAPEX'!B8106","v":"electricity"},{"$f":"'4.1. CAPEX'!C8106","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8106","v":"Saxony"},{"$f":"'4.1. CAPEX'!E8106","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F8106","v":"high"},{"$f":"'4.1. CAPEX'!G8106","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C8106,'5.2 Technology Specific'!$B:$B,$D8106,'5.2 Technology Specific'!$C:$C,$E8106)","v":4.1079721439791239},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8106,'5.4 Capacity Factor'!$C:$C,$D8106,'5.4 Capacity Factor'!$E:$E,$E8106)","v":1211.3695825933535},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+J$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3911798702957324E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+K$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2296951145673642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+L$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0759001091117755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+M$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9294286753445476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+N$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7899320717567123E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+O$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6570781635778212E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+P$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5305506319788776E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+Q$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4100482209322639E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+R$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2952840199354898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+S$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1859847808909424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+T$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0818902675151831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+U$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9827526357287456E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+V$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8883358435511867E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+W$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.7984150890963681E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+X$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7127762753298746E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+Y$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6312155003141658E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+Z$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5535385717277772E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+AA$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4795605445026448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+AB$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4091052804787094E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+AC$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3420050290273422E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8106))*($G8106+AD$5-$G$6))*$H8106/$I8106/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2781000276450879E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8106)","v":18},4.1623566386157468E-2]
[{"$f":"'4.1. CAPEX'!A8466","v":"hp"},{"$f":"'4.1. CAPEX'!B8466","v":"electricity"},{"$f":"'4.1. CAPEX'!C8466","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8466","v":"Bremen"},{"$f":"'4.1. CAPEX'!E8466","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F8466","v":"high"},{"$f":"'4.1. CAPEX'!G8466","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C8466,'5.2 Technology Specific'!$B:$B,$D8466,'5.2 Technology Specific'!$C:$C,$E8466)","v":4.1306114862407428},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8466,'5.4 Capacity Factor'!$C:$C,$D8466,'5.4 Capacity Factor'!$E:$E,$E8466)","v":861.13862008385115},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+J$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.7966859108450333E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+K$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.5682722960428889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+L$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.350735520040846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+M$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.1435576381341392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+N$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.9462453696515612E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+O$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.7583289234776772E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+P$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.57936087950255E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+Q$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4089151233357615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+R$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.2465858317483444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+S$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.0919865064269947E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+T$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.9447490537399951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+U$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8045229083238045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+V$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.6709741984036238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+W$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.5437849508605937E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+X$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4226523341529466E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+Y$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3072879372885201E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+Z$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.1974170831319242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+AA$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.092778174411356E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+AB$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.9931220708679582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+AC$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.898211496064722E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8466))*($G8466+AD$5-$G$6))*$H8466/$I8466/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8078204724425923E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8466)","v":18},5.8874840639518568E-2]
[{"$f":"'4.1. CAPEX'!A8475","v":"hp"},{"$f":"'4.1. CAPEX'!B8475","v":"electricity"},{"$f":"'4.1. CAPEX'!C8475","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8475","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E8475","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F8475","v":"high"},{"$f":"'4.1. CAPEX'!G8475","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C8475,'5.2 Technology Specific'!$B:$B,$D8475,'5.2 Technology Specific'!$C:$C,$E8475)","v":4.1242916732597994},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8475,'5.4 Capacity Factor'!$C:$C,$D8475,'5.4 Capacity Factor'!$E:$E,$E8475)","v":859.89836877888888},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+J$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.7962547935944564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+K$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.5678617081851966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+L$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.3503444839859016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+M$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.1431852228437155E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+N$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.9458906884225868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+O$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.7579911318310344E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+P$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.5790391731724139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+Q$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4086087363546795E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+R$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.2462940346235044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+S$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.0917086044033376E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+T$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.944484385146036E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+U$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8042708429962242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+V$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.6707341361868809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+W$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.5435563201779811E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+X$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4224345906456971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+Y$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3070805625197105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+Z$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.1972195833521056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+AA$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.0925900793829573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+AB$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.9929429327456738E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+AC$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.8980408883292131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8475))*($G8475+AD$5-$G$6))*$H8475/$I8475/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8076579888849649E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8475)","v":18},5.8869549077824421E-2]
[{"$f":"'4.1. CAPEX'!A8723","v":"hp"},{"$f":"'4.1. CAPEX'!B8723","v":"electricity"},{"$f":"'4.1. CAPEX'!C8723","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8723","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E8723","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F8723","v":"high"},{"$f":"'4.1. CAPEX'!G8723","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C8723,'5.2 Technology Specific'!$B:$B,$D8723,'5.2 Technology Specific'!$C:$C,$E8723)","v":3.9567226154133364},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8723,'5.4 Capacity Factor'!$C:$C,$D8723,'5.4 Capacity Factor'!$E:$E,$E8723)","v":1382.5601897700958},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+J$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8618809110012742E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+K$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7256008676202611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+L$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5958103501145342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+M$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4722003334424134E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+N$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3544765080403939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+O$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2423585790860893E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+P$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.1355795991296091E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+Q$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.0338853325043895E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+R$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.9370336500041806E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+S$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.8447939523849337E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+T$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7569466213189844E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+U$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6732824964942709E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+V$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.5936023776135916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+W$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5177165501081822E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+X$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4454443334363642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+Y$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.376613650891775E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+Z$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3110606198969287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+AA$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2486291618065987E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+AB$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1891706302919987E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+AC$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.1325434574209511E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8723))*($G8723+AD$5-$G$6))*$H8723/$I8723/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.078612816591382E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8723)","v":18},3.5126915894894771E-2]
[{"$f":"'4.1. CAPEX'!A8903","v":"hp"},{"$f":"'4.1. CAPEX'!B8903","v":"electricity"},{"$f":"'4.1. CAPEX'!C8903","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8903","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E8903","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F8903","v":"high"},{"$f":"'4.1. CAPEX'!G8903","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C8903,'5.2 Technology Specific'!$B:$B,$D8903,'5.2 Technology Specific'!$C:$C,$E8903)","v":3.955428106444673},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C8903,'5.4 Capacity Factor'!$C:$C,$D8903,'5.4 Capacity Factor'!$E:$E,$E8903)","v":1032.4802487383622},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+J$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.8309963907571143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+K$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.6485679911972516E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+L$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4748266582830967E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+M$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.3093587221743777E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+N$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.1517702115946458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+O$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.0016859158044241E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+P$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.8587484912423089E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+Q$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.7226176107069604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+R$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.5929691530542486E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+S$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.4694944314802366E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+T$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.3518994585526062E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+U$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.239904246240577E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+V$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.1332421392767404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+W$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.0316591802635618E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+X$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.9349135050129166E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+Y$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.8427747666789676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+Z$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.7550235873133027E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+AA$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6714510355364785E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+AB$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5918581290823605E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+AC$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.5160553610308195E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B8903))*($G8903+AD$5-$G$6))*$H8903/$I8903/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.4438622486007806E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C8903)","v":18},{"$f":"SUMIFS($J8903:$AE8903,$J$5:$AE$5,\"<\"&$AE8903)","v":4.7021903495169819E-2}]
[{"$f":"'4.1. CAPEX'!A9026","v":"hp"},{"$f":"'4.1. CAPEX'!B9026","v":"electricity"},{"$f":"'4.1. CAPEX'!C9026","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9026","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E9026","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F9026","v":"high"},{"$f":"'4.1. CAPEX'!G9026","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C9026,'5.2 Technology Specific'!$B:$B,$D9026,'5.2 Technology Specific'!$C:$C,$E9026)","v":3.9492015819915629},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9026,'5.4 Capacity Factor'!$C:$C,$D9026,'5.4 Capacity Factor'!$E:$E,$E9026)","v":1371.7113984123189},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+J$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8790324164124819E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+K$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7419356346785541E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+L$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.6113672711224325E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+M$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4870164486880306E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+N$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3685870939886009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+O$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2557972323700957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+P$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.1483783165429488E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+Q$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.0460745871837601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+R$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.9486424639845339E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+S$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.855849965699556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+T$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7674761578091009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+U$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6833106264848578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+V$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6031529776046269E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+W$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5268123596234539E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+X$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4541070091651945E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+Y$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3848638182525658E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+Z$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3189179221453008E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+AA$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2561123068050481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+AB$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1962974350524268E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+AC$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.1393308905261208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9026))*($G9026+AD$5-$G$6))*$H9026/$I9026/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0850770385963057E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9026)","v":18},3.533743460856114E-2]
[{"$f":"'4.1. CAPEX'!A9345","v":"hp"},{"$f":"'4.1. CAPEX'!B9345","v":"electricity"},{"$f":"'4.1. CAPEX'!C9345","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9345","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E9345","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F9345","v":"mid"},{"$f":"'4.1. CAPEX'!G9345","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C9345,'5.2 Technology Specific'!$B:$B,$D9345,'5.2 Technology Specific'!$C:$C,$E9345)","v":4.1171350008486733},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9345,'5.4 Capacity Factor'!$C:$C,$D9345,'5.4 Capacity Factor'!$E:$E,$E9345)","v":1209.7401660488335},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+J$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4033217350265916E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+K$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2412587952634206E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+L$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0869131383461147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+M$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9399172746153472E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+N$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7999212139193787E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+O$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6665916323041698E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+P$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5396110783849238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+Q$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4186772175094507E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+R$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3035021119137632E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+S$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1938115351559646E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+T$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0893443191961568E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+U$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9898517325677681E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+V$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8950968881597796E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+W$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8048541791997898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+X$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7189087420950383E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+Y$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6370559448524169E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+Z$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5591008998594449E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+AA$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4848579998661376E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+AB$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4141504760629884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+AC$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.346809977202846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9345))*($G9345+AD$5-$G$6))*$H9345/$I9345/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2826761687646153E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9345)","v":18},4.1772596438235658E-2]
[{"$f":"'4.1. CAPEX'!A9581","v":"hp"},{"$f":"'4.1. CAPEX'!B9581","v":"electricity"},{"$f":"'4.1. CAPEX'!C9581","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9581","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E9581","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F9581","v":"mid"},{"$f":"'4.1. CAPEX'!G9581","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C9581,'5.2 Technology Specific'!$B:$B,$D9581,'5.2 Technology Specific'!$C:$C,$E9581)","v":3.9533310402459074},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9581,'5.4 Capacity Factor'!$C:$C,$D9581,'5.4 Capacity Factor'!$E:$E,$E9581)","v":1031.8780425346667},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+J$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.8311998872803733E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+K$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.6487617974098794E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+L$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4750112356284565E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+M$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.3095345101223392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+N$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.1519376286879425E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+O$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.0018453606551827E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+P$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.8589003434811269E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+Q$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.7227622318867872E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+R$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.5931068875112259E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+S$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.4696256071535484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+T$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.3520243877652842E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+U$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.2400232264431275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+V$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.1333554537553601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+W$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.0317670988146282E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+X$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.9350162845853606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+Y$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.8428726519860573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+Z$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.7551168114152927E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+AA$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6715398203955168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+AB$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5919426860909684E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+AC$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.5161358915152078E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9581))*($G9581+AD$5-$G$6))*$H9581/$I9581/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.443938944300198E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9581)","v":18},4.7024401224977488E-2]
[{"$f":"'4.1. CAPEX'!A9602","v":"hp"},{"$f":"'4.1. CAPEX'!B9602","v":"electricity"},{"$f":"'4.1. CAPEX'!C9602","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9602","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E9602","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F9602","v":"mid"},{"$f":"'4.1. CAPEX'!G9602","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C9602,'5.2 Technology Specific'!$B:$B,$D9602,'5.2 Technology Specific'!$C:$C,$E9602)","v":3.9537267286907611},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9602,'5.4 Capacity Factor'!$C:$C,$D9602,'5.4 Capacity Factor'!$E:$E,$E9602)","v":1028.7835488092389},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+J$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.8431084296273836E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+K$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.6601032663117939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+L$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4858126345826607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+M$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.3198215567453908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+N$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.1617348159479917E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+O$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.011176015188563E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+P$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.8677866811319653E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+Q$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.7312254106018714E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+R$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.6011670577160682E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+S$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.4773019597295887E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+T$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.3593351997424654E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+U$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.2469859045166334E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+V$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.1399865757301276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+W$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.0380824530763114E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+X$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.9410309076917257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+Y$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.8486008644683096E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+Z$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.7605722518745806E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+AA$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6767354779757908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+AB$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5968909314055151E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+AC$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.5208485061004907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9602))*($G9602+AD$5-$G$6))*$H9602/$I9602/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.4484271486671341E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9602)","v":18},4.7170567462659213E-2]
[{"$f":"'4.1. CAPEX'!A9946","v":"hp"},{"$f":"'4.1. CAPEX'!B9946","v":"electricity"},{"$f":"'4.1. CAPEX'!C9946","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9946","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E9946","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F9946","v":"mid"},{"$f":"'4.1. CAPEX'!G9946","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C9946,'5.2 Technology Specific'!$B:$B,$D9946,'5.2 Technology Specific'!$C:$C,$E9946)","v":5.5840984326308316},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C9946,'5.4 Capacity Factor'!$C:$C,$D9946,'5.4 Capacity Factor'!$E:$E,$E9946)","v":1635.9320257402187},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+J$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4134049243911375E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+K$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2508618327534641E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+L$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0960588883366326E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+M$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9486275127015545E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+N$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8082166787633854E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+O$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6744920750127479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+P$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5471353095359505E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+Q$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4258431519390005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+R$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3103268113704766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+S$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.2003112489242635E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+T$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0955345227850128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+U$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9957471645571548E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+V$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9007115852925287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+W$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.810201509802408E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+X$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7240014379070556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+Y$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6419061313400524E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+Z$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5637201250857644E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+AA$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.489257261986442E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+AB$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4183402495108973E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+AC$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.350800237629426E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B9946))*($G9946+AD$5-$G$6))*$H9946/$I9946/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2864764167899295E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C9946)","v":18},4.1896358172485028E-2]
[{"$f":"'4.1. CAPEX'!A10044","v":"hp"},{"$f":"'4.1. CAPEX'!B10044","v":"electricity"},{"$f":"'4.1. CAPEX'!C10044","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10044","v":"Berlin"},{"$f":"'4.1. CAPEX'!E10044","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10044","v":"mid"},{"$f":"'4.1. CAPEX'!G10044","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C10044,'5.2 Technology Specific'!$B:$B,$D10044,'5.2 Technology Specific'!$C:$C,$E10044)","v":4.1317465533287168},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10044,'5.4 Capacity Factor'!$C:$C,$D10044,'5.4 Capacity Factor'!$E:$E,$E10044)","v":872.60413274908456},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+J$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.7349610187060525E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+K$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.5094866844819547E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+L$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.2947492233161473E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+M$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.0902373555391875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+N$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.89546414813256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+O$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.7099658553643427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+P$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.5333008146327077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+Q$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.3650483948882925E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+R$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.2048079951317071E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+S$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.0521980906016259E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+T$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.9068553243825008E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+U$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.7684336422690481E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+V$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.6366034688276654E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+W$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.5110509226930144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+X$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.3914770692314426E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+Y$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.2775972087918494E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+Z$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.1691401988493805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+AA$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.0658478084279812E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+AB$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.9674741032647439E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+AC$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.8737848602521372E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10044))*($G10044+AD$5-$G$6))*$H10044/$I10044/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.7845570097639403E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10044)","v":18},5.8117225224267467E-2]
[{"$f":"'4.1. CAPEX'!A10224","v":"hp"},{"$f":"'4.1. CAPEX'!B10224","v":"electricity"},{"$f":"'4.1. CAPEX'!C10224","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10224","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E10224","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10224","v":"mid"},{"$f":"'4.1. CAPEX'!G10224","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C10224,'5.2 Technology Specific'!$B:$B,$D10224,'5.2 Technology Specific'!$C:$C,$E10224)","v":4.124704473134563},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10224,'5.4 Capacity Factor'!$C:$C,$D10224,'5.4 Capacity Factor'!$E:$E,$E10224)","v":857.31962400769908},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+J$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.8111630220860563E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+K$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.582060021034339E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+L$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.3638666866993711E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+M$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.1560635111422576E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+N$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.9581557248973883E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+O$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.7696721189498933E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+P$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.5901639228094226E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+Q$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4192037360089734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+R$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.2563845104847371E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+S$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.101318581414035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+T$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.953636744203843E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+U$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8129873754322312E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+V$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.6790355956497441E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+W$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.5514624720473751E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+X$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4299642590927388E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+Y$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.314251675326417E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+Z$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.2040492145965879E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+AA$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.0990944900919884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+AB$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.9991376096114176E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+AC$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.9039405805823023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10224))*($G10224+AD$5-$G$6))*$H10224/$I10224/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8132767434117165E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10224)","v":18},5.9052533661967402E-2]
[{"$f":"'4.1. CAPEX'!A10501","v":"hp"},{"$f":"'4.1. CAPEX'!B10501","v":"electricity"},{"$f":"'4.1. CAPEX'!C10501","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10501","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E10501","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F10501","v":"low"},{"$f":"'4.1. CAPEX'!G10501","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C10501,'5.2 Technology Specific'!$B:$B,$D10501,'5.2 Technology Specific'!$C:$C,$E10501)","v":5.5906886353239535},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10501,'5.4 Capacity Factor'!$C:$C,$D10501,'5.4 Capacity Factor'!$E:$E,$E10501)","v":1643.8148489663458},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+J$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4010452204148527E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+K$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2390906861093833E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+L$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0848482724851272E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+M$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.937950735700121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+N$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7980483197144012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+O$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6648079235375246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+P$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5379123081309763E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+Q$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4170593410771197E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+R$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3019612772163045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+S$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1923440735393375E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+T$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0879467367041311E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+U$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9885207016229821E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+V$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8938292396409354E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+W$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8036468948961287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+X$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7177589475201229E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+Y$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6359609024001165E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+Z$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5580580022858254E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+AA$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4838647640817383E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+AB$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4132045372207032E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+AC$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3459090830673364E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10501))*($G10501+AD$5-$G$6))*$H10501/$I10501/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2818181743498441E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10501)","v":18},4.174465434707713E-2]
[{"$f":"'4.1. CAPEX'!A10666","v":"hp"},{"$f":"'4.1. CAPEX'!B10666","v":"electricity"},{"$f":"'4.1. CAPEX'!C10666","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10666","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E10666","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F10666","v":"low"},{"$f":"'4.1. CAPEX'!G10666","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C10666,'5.2 Technology Specific'!$B:$B,$D10666,'5.2 Technology Specific'!$C:$C,$E10666)","v":4.064357258497223},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10666,'5.4 Capacity Factor'!$C:$C,$D10666,'5.4 Capacity Factor'!$E:$E,$E10666)","v":1291.5252834791199},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+J$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.1469436258720609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+K$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.9970891674972007E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+L$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8543706357116198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+M$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7184482244872565E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+N$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5889983090354829E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+O$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.465712675271888E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+P$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.3482977859732271E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+Q$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2364740818792634E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+R$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1299753160754892E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+S$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.0285479200718944E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+T$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.931950400068471E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+U$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.8399527619699721E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+V$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.7523359637809262E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+W$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.6688913940770722E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+X$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.5894203753114978E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+Y$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5137336907728545E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+Z$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4416511340693853E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+AA$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.3730010800660811E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+AB$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3076200762534107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+AC$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2453524535746769E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10666))*($G10666+AD$5-$G$6))*$H10666/$I10666/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1860499557854066E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10666)","v":18},3.8625794541991644E-2]
[{"$f":"'4.1. CAPEX'!A10866","v":"hp"},{"$f":"'4.1. CAPEX'!B10866","v":"electricity"},{"$f":"'4.1. CAPEX'!C10866","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10866","v":"Bremen"},{"$f":"'4.1. CAPEX'!E10866","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10866","v":"low"},{"$f":"'4.1. CAPEX'!G10866","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C10866,'5.2 Technology Specific'!$B:$B,$D10866,'5.2 Technology Specific'!$C:$C,$E10866)","v":4.1306114862407428},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10866,'5.4 Capacity Factor'!$C:$C,$D10866,'5.4 Capacity Factor'!$E:$E,$E10866)","v":861.13862008385115},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+J$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.7966859108450333E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+K$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.5682722960428889E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+L$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.350735520040846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+M$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.1435576381341392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+N$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.9462453696515612E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+O$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.7583289234776772E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+P$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.57936087950255E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+Q$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4089151233357615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+R$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.2465858317483444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+S$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.0919865064269947E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+T$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.9447490537399951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+U$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8045229083238045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+V$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.6709741984036238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+W$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.5437849508605937E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+X$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4226523341529466E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+Y$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3072879372885201E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+Z$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.1974170831319242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+AA$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.092778174411356E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+AB$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.9931220708679582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+AC$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.898211496064722E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10866))*($G10866+AD$5-$G$6))*$H10866/$I10866/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8078204724425923E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10866)","v":18},5.8874840639518568E-2]
[{"$f":"'4.1. CAPEX'!A10923","v":"hp"},{"$f":"'4.1. CAPEX'!B10923","v":"electricity"},{"$f":"'4.1. CAPEX'!C10923","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10923","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E10923","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10923","v":"low"},{"$f":"'4.1. CAPEX'!G10923","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C10923,'5.2 Technology Specific'!$B:$B,$D10923,'5.2 Technology Specific'!$C:$C,$E10923)","v":4.1242916732597994},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C10923,'5.4 Capacity Factor'!$C:$C,$D10923,'5.4 Capacity Factor'!$E:$E,$E10923)","v":859.89836877888888},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+J$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.7962547935944564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+K$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.5678617081851966E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+L$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.3503444839859016E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+M$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.1431852228437155E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+N$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.9458906884225868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+O$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.7579911318310344E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+P$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.5790391731724139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+Q$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.4086087363546795E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+R$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.2462940346235044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+S$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.0917086044033376E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+T$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.944484385146036E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+U$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.8042708429962242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+V$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.6707341361868809E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+W$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.5435563201779811E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+X$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.4224345906456971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+Y$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.3070805625197105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+Z$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.1972195833521056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+AA$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.0925900793829573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+AB$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.9929429327456738E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+AC$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.8980408883292131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B10923))*($G10923+AD$5-$G$6))*$H10923/$I10923/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.8076579888849649E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C10923)","v":18},5.8869549077824421E-2]
[{"$f":"'4.1. CAPEX'!A11103","v":"hp"},{"$f":"'4.1. CAPEX'!B11103","v":"electricity"},{"$f":"'4.1. CAPEX'!C11103","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11103","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E11103","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F11103","v":"low"},{"$f":"'4.1. CAPEX'!G11103","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C11103,'5.2 Technology Specific'!$B:$B,$D11103,'5.2 Technology Specific'!$C:$C,$E11103)","v":5.6340305413361715},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11103,'5.4 Capacity Factor'!$C:$C,$D11103,'5.4 Capacity Factor'!$E:$E,$E11103)","v":1560.0999542890386},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+J$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.6113266498387186E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+K$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.4393587141321128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+L$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.2755797277448694E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+M$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.119599740709399E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+N$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.97104737210419E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+O$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.8295689258135141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+P$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.6948275483938233E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+Q$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5665024270417358E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+R$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4442880257540345E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+S$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3278933578609849E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+T$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.2170412932009382E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+U$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.1114678982866075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+V$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0109218078920078E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+W$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9151636265638163E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+X$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8239653586322065E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+Y$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7371098653640056E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+Z$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6543903479657198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+AA$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5756098552054472E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+AB$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5005808144813784E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+AC$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4291245852203604E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11103))*($G11103+AD$5-$G$6))*$H11103/$I11103/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3610710335432003E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11103)","v":18},4.4325662542504134E-2]
[{"$f":"'4.1. CAPEX'!A11417","v":"hp"},{"$f":"'4.1. CAPEX'!B11417","v":"electricity"},{"$f":"'4.1. CAPEX'!C11417","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11417","v":"Saarland"},{"$f":"'4.1. CAPEX'!E11417","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11417","v":"low"},{"$f":"'4.1. CAPEX'!G11417","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C11417,'5.2 Technology Specific'!$B:$B,$D11417,'5.2 Technology Specific'!$C:$C,$E11417)","v":5.5213475443096289},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11417,'5.4 Capacity Factor'!$C:$C,$D11417,'5.4 Capacity Factor'!$E:$E,$E11417)","v":1735.3853507002989},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+J$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.1816262261759555E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+K$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0301202154056719E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+L$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8858287765768302E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+M$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7484083586446001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+N$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6175317701377146E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+O$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4928874001311566E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+P$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.3741784763153875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+Q$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2611223583956066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+R$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1534498651386734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+S$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.0509046334654031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+T$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.9532425080622884E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+U$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.8602309600593222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+V$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.771648533389831E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+W$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.6872843175141244E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+X$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.6069374452515476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+Y$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.5304166145252828E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+Z$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.4575396328812219E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+AA$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.3881329836964017E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+AB$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3220314130441922E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+AC$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2590775362325639E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11417))*($G11417+AD$5-$G$6))*$H11417/$I11417/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1991214630786323E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11417)","v":18},3.9051491075767018E-2]
[{"$f":"'4.1. CAPEX'!A11545","v":"hp"},{"$f":"'4.1. CAPEX'!B11545","v":"electricity"},{"$f":"'4.1. CAPEX'!C11545","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11545","v":"Hesse"},{"$f":"'4.1. CAPEX'!E11545","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F11545","v":"low"},{"$f":"'4.1. CAPEX'!G11545","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C11545,'5.2 Technology Specific'!$B:$B,$D11545,'5.2 Technology Specific'!$C:$C,$E11545)","v":5.588790483752355},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11545,'5.4 Capacity Factor'!$C:$C,$D11545,'5.4 Capacity Factor'!$E:$E,$E11545)","v":1639.9755038507885},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+J$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4078499774109097E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+K$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2455714070580093E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+L$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0910203876742945E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+M$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9438289406421851E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+N$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.8036466101354143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+O$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6701396287003945E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+P$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.5429901225718044E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+Q$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.4218953548302896E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+R$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.3065670046002761E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+S$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.1967304805716914E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+T$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.0921242672111346E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+U$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.9924993021058425E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+V$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.8976183829579455E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+W$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8072556028170905E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+X$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7211958122067533E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+Y$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.639234106863574E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+Z$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5611753398700706E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+AA$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4868336570191148E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+AB$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4160320543039188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+AC$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3486019564799227E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11545))*($G11545+AD$5-$G$6))*$H11545/$I11545/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2843828156951646E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11545)","v":18},4.1828176385246801E-2]
[{"$f":"'4.1. CAPEX'!A11786","v":"pe"},{"$f":"'4.1. CAPEX'!B11786","v":"pellet"},{"$f":"'4.1. CAPEX'!C11786","v":"pellet"},{"$f":"'4.1. CAPEX'!D11786","v":"Hesse"},{"$f":"'4.1. CAPEX'!E11786","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11786","v":"high"},{"$f":"'4.1. CAPEX'!G11786","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C11786,'5.2 Technology Specific'!$B:$B,$D11786,'5.2 Technology Specific'!$C:$C,$E11786)","v":2.2621940450261482},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11786,'5.4 Capacity Factor'!$C:$C,$D11786,'5.4 Capacity Factor'!$E:$E,$E11786)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+J$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1240198604288922E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+K$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.060583113455833E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+L$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0006391635631357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+M$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.4399921090861864E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+N$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.9048451641266511E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+O$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.3992587170791673E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+P$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.9216309675642625E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+Q$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.4704456370120506E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+R$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.044267455928383E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+S$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.6417378870181902E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+T$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2615710719363398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+U$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.9025499900663275E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+V$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5635228183246684E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+W$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.243399481555986E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+X$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.9411483836216813E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+Y$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6557933097955039E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+Z$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3864104915636092E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+AA$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1321258253860079E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+AB$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8921122374122524E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+AC$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6655871865575709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11786))*($G11786+AD$5-$G$6))*$H11786/$I11786/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4518102987380017E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11786)","v":15},1.1558679105779851E-2]
[{"$f":"'4.1. CAPEX'!A11987","v":"pe"},{"$f":"'4.1. CAPEX'!B11987","v":"pellet"},{"$f":"'4.1. CAPEX'!C11987","v":"pellet"},{"$f":"'4.1. CAPEX'!D11987","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E11987","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F11987","v":"high"},{"$f":"'4.1. CAPEX'!G11987","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C11987,'5.2 Technology Specific'!$B:$B,$D11987,'5.2 Technology Specific'!$C:$C,$E11987)","v":2.4579073528447561},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C11987,'5.4 Capacity Factor'!$C:$C,$D11987,'5.4 Capacity Factor'!$E:$E,$E11987)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+J$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.6283523132574755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+K$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5364523590701048E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+L$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4496123725984075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+M$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3675588420739694E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+N$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.290032830618529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+O$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.2167892083672939E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+P$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1475959246737308E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+Q$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0822333183197646E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+R$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0204934637621543E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+S$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.6217955154717411E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+T$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(T$5))","v":9.071053011219149E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+U$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.5509440436176633E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+V$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(V$5))","v":8.0597999822022172E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+W$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.5960416498929598E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+X$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.1581745873678044E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+Y$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.7447845656049183E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+Z$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.354533333698439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+AA$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.9861545897159211E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+AB$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.6384501629977272E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+AC$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.3102863968973305E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B11987))*($G11987+AD$5-$G$6))*$H11987/$I11987/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.000590721529857E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C11987)","v":15},1.6744901511718587E-2]
[{"$f":"'4.1. CAPEX'!A12155","v":"pe"},{"$f":"'4.1. CAPEX'!B12155","v":"pellet"},{"$f":"'4.1. CAPEX'!C12155","v":"pellet"},{"$f":"'4.1. CAPEX'!D12155","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E12155","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F12155","v":"high"},{"$f":"'4.1. CAPEX'!G12155","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C12155,'5.2 Technology Specific'!$B:$B,$D12155,'5.2 Technology Specific'!$C:$C,$E12155)","v":3.4835814034901946},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12155,'5.4 Capacity Factor'!$C:$C,$D12155,'5.4 Capacity Factor'!$E:$E,$E12155)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+J$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3847139918179647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+K$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.3065643485407606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+L$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.232717587408283E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+M$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1629411201964934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+N$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0970147528384156E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+O$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0347300324391648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+P$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.7588962837535671E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+Q$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.2030674571345482E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+R$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.6780456927247032E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+S$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.182157367426149E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+T$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.7138183935330693E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+U$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.2715294866152358E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+V$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.8538716810511813E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+W$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.4595020803557743E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+X$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.0871498301097015E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+Y$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.7356123019270744E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+Z$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.4037514774940185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+AA$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.0904905222769724E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+AB$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.7948105390363944E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+AC$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.5157474917908904E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12155))*($G12155+AD$5-$G$6))*$H12155/$I12155/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.2523892913600678E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12155)","v":15},1.4239485660511478E-2]
[{"$f":"'4.1. CAPEX'!A12348","v":"pe"},{"$f":"'4.1. CAPEX'!B12348","v":"pellet"},{"$f":"'4.1. CAPEX'!C12348","v":"pellet"},{"$f":"'4.1. CAPEX'!D12348","v":"Berlin"},{"$f":"'4.1. CAPEX'!E12348","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F12348","v":"high"},{"$f":"'4.1. CAPEX'!G12348","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C12348,'5.2 Technology Specific'!$B:$B,$D12348,'5.2 Technology Specific'!$C:$C,$E12348)","v":9.6888379094682904},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12348,'5.4 Capacity Factor'!$C:$C,$D12348,'5.4 Capacity Factor'!$E:$E,$E12348)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+J$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.1999624520657527E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+K$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.9622287283639186E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+L$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.7376125873002032E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+M$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.5254038140285797E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+N$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.3249300881268164E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+O$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.1355549850682393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+P$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.9566760821011216E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+Q$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.7877231631239147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+R$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.6281565174232188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+S$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.477465327405756E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+T$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.3351661407064561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+U$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.2008014222927906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+V$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0739381824112515E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+W$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9541666764361335E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+X$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8410991728840178E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+Y$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7343687860501607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+Z$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6336283699059601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+AA$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5385494700701635E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+AB$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4488213308311865E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+AC$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3641499543540392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12348))*($G12348+AD$5-$G$6))*$H12348/$I12348/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2842572093535566E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12348)","v":15},4.3140885339738172E-2]
[{"$f":"'4.1. CAPEX'!A12424","v":"pe"},{"$f":"'4.1. CAPEX'!B12424","v":"pellet"},{"$f":"'4.1. CAPEX'!C12424","v":"pellet"},{"$f":"'4.1. CAPEX'!D12424","v":"Saarland"},{"$f":"'4.1. CAPEX'!E12424","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F12424","v":"high"},{"$f":"'4.1. CAPEX'!G12424","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C12424,'5.2 Technology Specific'!$B:$B,$D12424,'5.2 Technology Specific'!$C:$C,$E12424)","v":3.9926327680556213},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12424,'5.4 Capacity Factor'!$C:$C,$D12424,'5.4 Capacity Factor'!$E:$E,$E12424)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+J$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.0573006533963455E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+K$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.940673632228752E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+L$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.8304888655637495E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+M$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.7263972657189316E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+N$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.6280683831709814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+O$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.5351894230749468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+P$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.4474643131849503E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+Q$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.3646128205110637E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+R$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.2863697141843849E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+S$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.2124839721325573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+T$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.1427180292915965E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+U$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0768470651970933E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+V$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.0146583289091155E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+W$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.5595049933065658E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+X$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(X$5))","v":9.0053307907960432E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+Y$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.482258201691716E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+Z$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.9885817984186541E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+AA$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.5226880498752439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+AB$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.0830504365708457E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+AC$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.6682248226063797E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12424))*($G12424+AD$5-$G$6))*$H12424/$I12424/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2768450711134238E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12424)","v":15},2.1119756044974732E-2]
[{"$f":"'4.1. CAPEX'!A12706","v":"pe"},{"$f":"'4.1. CAPEX'!B12706","v":"pellet"},{"$f":"'4.1. CAPEX'!C12706","v":"pellet"},{"$f":"'4.1. CAPEX'!D12706","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E12706","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F12706","v":"high"},{"$f":"'4.1. CAPEX'!G12706","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C12706,'5.2 Technology Specific'!$B:$B,$D12706,'5.2 Technology Specific'!$C:$C,$E12706)","v":4.027804496604559},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12706,'5.4 Capacity Factor'!$C:$C,$D12706,'5.4 Capacity Factor'!$E:$E,$E12706)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+J$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.0358918569513907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+K$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.9201199205644182E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+L$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.8107573480579482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+M$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.7074562452220161E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+N$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.6098873169236151E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+O$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.5177388846417919E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+P$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.430715955396053E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+Q$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.3485393394012868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+R$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.2709448139198636E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+S$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1976823309119515E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+T$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.1285152662088298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+U$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0632197080513296E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+V$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.0015837829469049E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+W$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.434070169044627E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+X$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.8849973020631962E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+Y$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.3668246397170789E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+Z$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.8778543685647823E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+AA$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.4164803031918035E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+AB$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.9811830096489847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+AC$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.5705251855519855E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12706))*($G12706+AD$5-$G$6))*$H12706/$I12706/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.1831472834559501E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12706)","v":15},2.0874959516308182E-2]
[{"$f":"'4.1. CAPEX'!A12785","v":"pe"},{"$f":"'4.1. CAPEX'!B12785","v":"pellet"},{"$f":"'4.1. CAPEX'!C12785","v":"pellet"},{"$f":"'4.1. CAPEX'!D12785","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E12785","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F12785","v":"high"},{"$f":"'4.1. CAPEX'!G12785","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C12785,'5.2 Technology Specific'!$B:$B,$D12785,'5.2 Technology Specific'!$C:$C,$E12785)","v":3.6329530663481568},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C12785,'5.4 Capacity Factor'!$C:$C,$D12785,'5.4 Capacity Factor'!$E:$E,$E12785)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+J$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3772328517992645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+K$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2989158657746183E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+L$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.224934663335541E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+M$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1550539022494493E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+N$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0890508221209094E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+O$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0267145797772882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+P$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.6784561942076745E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+Q$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.1225507574269689E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+R$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.5976420828924799E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+S$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.102038654555319E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+T$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.6341397656904232E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+U$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.1924307060268185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+V$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.7754782013296124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+W$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.381926092304186E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+X$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.0104912403711401E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+Y$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.659959648503587E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+Z$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.3291827859287019E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+AA$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.0170741060740918E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+AB$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.7226057476887909E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+AC$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.4448054095894509E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B12785))*($G12785+AD$5-$G$6))*$H12785/$I12785/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.182753389976467E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C12785)","v":15},1.4121418054537531E-2]
[{"$f":"'4.1. CAPEX'!A13075","v":"pe"},{"$f":"'4.1. CAPEX'!B13075","v":"pellet"},{"$f":"'4.1. CAPEX'!C13075","v":"pellet"},{"$f":"'4.1. CAPEX'!D13075","v":"Bremen"},{"$f":"'4.1. CAPEX'!E13075","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F13075","v":"mid"},{"$f":"'4.1. CAPEX'!G13075","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C13075,'5.2 Technology Specific'!$B:$B,$D13075,'5.2 Technology Specific'!$C:$C,$E13075)","v":3.9932464356643012},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13075,'5.4 Capacity Factor'!$C:$C,$D13075,'5.4 Capacity Factor'!$E:$E,$E13075)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+J$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.1164059136387905E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+K$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.9969614881776947E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+L$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.8840936159041893E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+M$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.7774468074567822E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+N$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.6766845167846289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+O$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.5814881431210331E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+P$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.4915560850517369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+Q$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.4066028439796959E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+R$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.3263581744268704E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+S$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.2505662787453348E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+T$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.1789850439349958E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+U$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.1113853183838151E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+V$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.047550226458972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+W$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.8727451898414993E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+X$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(X$5))","v":9.3036395773944951E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+Y$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.7663473221650243E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+Z$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.2591290695256767E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+AA$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.7803389785386788E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+AB$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.3284197600050353E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+AC$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.9018979750311976E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13075))*($G13075+AD$5-$G$6))*$H13075/$I13075/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.4993795805537229E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13075)","v":15},2.1763722932788138E-2]
[{"$f":"'4.1. CAPEX'!A13227","v":"pe"},{"$f":"'4.1. CAPEX'!B13227","v":"pellet"},{"$f":"'4.1. CAPEX'!C13227","v":"pellet"},{"$f":"'4.1. CAPEX'!D13227","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E13227","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F13227","v":"mid"},{"$f":"'4.1. CAPEX'!G13227","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C13227,'5.2 Technology Specific'!$B:$B,$D13227,'5.2 Technology Specific'!$C:$C,$E13227)","v":5.4823111190654412},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13227,'5.4 Capacity Factor'!$C:$C,$D13227,'5.4 Capacity Factor'!$E:$E,$E13227)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+J$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.3987626939869934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+K$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.1508638789916584E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+L$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.9165999563677912E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+M$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.6952344937693435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+N$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.4860702771408909E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+O$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.2884472455569393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+P$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.1017405338128645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+Q$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.9253586171882769E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+R$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.7587415530907189E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+S$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.6013593145598479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+T$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.4527102108707136E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+U$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.3123193907198646E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+V$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.17973742371066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+W$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.0545389560748485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+X$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.9363214367768915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+Y$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.8247039103461424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+Z$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.7193258729705297E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+AA$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.6198461885641446E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+AB$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.5259420616908609E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+AC$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.4373080643869957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13227))*($G13227+AD$5-$G$6))*$H13227/$I13227/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.3536552140787582E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13227)","v":15},4.5258805982618298E-2]
[{"$f":"'4.1. CAPEX'!A13303","v":"pe"},{"$f":"'4.1. CAPEX'!B13303","v":"pellet"},{"$f":"'4.1. CAPEX'!C13303","v":"pellet"},{"$f":"'4.1. CAPEX'!D13303","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E13303","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F13303","v":"mid"},{"$f":"'4.1. CAPEX'!G13303","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C13303,'5.2 Technology Specific'!$B:$B,$D13303,'5.2 Technology Specific'!$C:$C,$E13303)","v":4.5305376660109298},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13303,'5.4 Capacity Factor'!$C:$C,$D13303,'5.4 Capacity Factor'!$E:$E,$E13303)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+J$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2440026115914582E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+K$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0606522192140138E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+L$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8874077539754856E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+M$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7237225071514775E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+N$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5690789215806068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+O$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4229870550274788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+P$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2849831237887531E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+Q$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1546281223844906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+R$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0315065153910915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+S$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9152249976751028E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+T$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8054113194799319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+U$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7017131730002301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+V$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6037971372522013E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+W$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5113476782126004E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+X$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4240662013553381E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+Y$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3416701538626838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+Z$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2638921739286152E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+AA$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1904792847051318E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+AB$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1211921305688544E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+AC$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0558042535051813E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13303))*($G13303+AD$5-$G$6))*$H13303/$I13303/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.9410140752111218E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13303)","v":15},3.334052933708026E-2]
[{"$f":"'4.1. CAPEX'!A13626","v":"pe"},{"$f":"'4.1. CAPEX'!B13626","v":"pellet"},{"$f":"'4.1. CAPEX'!C13626","v":"pellet"},{"$f":"'4.1. CAPEX'!D13626","v":"Saxony"},{"$f":"'4.1. CAPEX'!E13626","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F13626","v":"mid"},{"$f":"'4.1. CAPEX'!G13626","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C13626,'5.2 Technology Specific'!$B:$B,$D13626,'5.2 Technology Specific'!$C:$C,$E13626)","v":5.4387241648864064},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13626,'5.4 Capacity Factor'!$C:$C,$D13626,'5.4 Capacity Factor'!$E:$E,$E13626)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+J$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(J$5))","v":4.2436861352812593E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+K$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(K$5))","v":4.0034774861143953E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+L$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.7765229800988402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+M$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.562105008701287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+N$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.3595442523118935E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+O$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(O$5))","v":3.1681976609103757E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+P$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.9874565402266623E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+Q$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.816744737927996E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+R$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.655516924645922E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+S$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.5032569649237556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+T$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.3594763734185622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+U$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.2237128519321759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+V$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.0955289030739305E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+W$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.9745105165742205E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+X$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.8602659244734083E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+Y$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.7524244216053839E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+Z$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.6506352479799535E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+AA$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.5545665298435539E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+AB$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.4639042763641814E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+AC$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.3783514290441965E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13626))*($G13626+AD$5-$G$6))*$H13626/$I13626/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.2976269611144054E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13626)","v":15},4.3590003260614678E-2]
[{"$f":"'4.1. CAPEX'!A13664","v":"pe"},{"$f":"'4.1. CAPEX'!B13664","v":"pellet"},{"$f":"'4.1. CAPEX'!C13664","v":"pellet"},{"$f":"'4.1. CAPEX'!D13664","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E13664","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F13664","v":"mid"},{"$f":"'4.1. CAPEX'!G13664","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C13664,'5.2 Technology Specific'!$B:$B,$D13664,'5.2 Technology Specific'!$C:$C,$E13664)","v":3.6713774444826721},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13664,'5.4 Capacity Factor'!$C:$C,$D13664,'5.4 Capacity Factor'!$E:$E,$E13664)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+J$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.4323371700962946E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+K$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.3512614812229195E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+L$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.2746593564370396E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+M$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.2022885871155228E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+N$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.1339198879869007E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+O$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0693362155618764E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+P$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.0083321221705578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+Q$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.5071314376081158E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+R$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.9629521970716237E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+S$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.4490414296982267E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+T$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(T$5))","v":7.9637503902899346E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+U$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.5055187210073778E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+V$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.0728697721773783E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+W$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.6644061683130307E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+X$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.278805606603165E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+Y$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.914816875785588E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+Z$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(Z$5))","v":5.5712560839424688E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+AA$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.2470030843479335E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+AB$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.9409980890595851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+AC$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.6522384604781797E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13664))*($G13664+AD$5-$G$6))*$H13664/$I13664/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.379775671605074E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13664)","v":15},1.4712582392867997E-2]
[{"$f":"'4.1. CAPEX'!A13995","v":"pe"},{"$f":"'4.1. CAPEX'!B13995","v":"pellet"},{"$f":"'4.1. CAPEX'!C13995","v":"pellet"},{"$f":"'4.1. CAPEX'!D13995","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E13995","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F13995","v":"mid"},{"$f":"'4.1. CAPEX'!G13995","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C13995,'5.2 Technology Specific'!$B:$B,$D13995,'5.2 Technology Specific'!$C:$C,$E13995)","v":5.3612919866790154},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C13995,'5.4 Capacity Factor'!$C:$C,$D13995,'5.4 Capacity Factor'!$E:$E,$E13995)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+J$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.9034811221827573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+K$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7383733191182727E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+L$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5824062113066816E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+M$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.435083650454202E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+N$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.2959360132853907E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+O$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1645188004037349E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+P$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0404113084466699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+Q$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.923215371731765E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+R$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8125541697868821E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+S$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7080710973430265E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+T$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6094286935451011E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+U$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5163076273031159E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+V$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4284057358652544E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+W$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3454371138448234E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+X$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2671312500760774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+Y$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1932322098094678E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+Z$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.123497859885538E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+AA$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0576991346486729E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+AB$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.9561934047770972E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+AC$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.3705349692019735E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B13995))*($G13995+AD$5-$G$6))*$H13995/$I13995/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.8180771252127416E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C13995)","v":15},2.9770761484693764E-2]
[{"$f":"'4.1. CAPEX'!A14106","v":"pe"},{"$f":"'4.1. CAPEX'!B14106","v":"pellet"},{"$f":"'4.1. CAPEX'!C14106","v":"pellet"},{"$f":"'4.1. CAPEX'!D14106","v":"Saxony"},{"$f":"'4.1. CAPEX'!E14106","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F14106","v":"mid"},{"$f":"'4.1. CAPEX'!G14106","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C14106,'5.2 Technology Specific'!$B:$B,$D14106,'5.2 Technology Specific'!$C:$C,$E14106)","v":9.306741001765074},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14106,'5.4 Capacity Factor'!$C:$C,$D14106,'5.4 Capacity Factor'!$E:$E,$E14106)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+J$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.9201501786357605E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+K$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.6972290172986363E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+L$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.4866492133255114E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+M$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(M$5))","v":3.2877408895101469E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+N$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(N$5))","v":3.0998699815381393E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+O$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.9224363462312421E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+P$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.7548719687505397E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+Q$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.5966392636234833E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+R$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.4472294647245132E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+S$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.3061610995900169E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+T$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(T$5))","v":2.1729785436866425E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+U$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(U$5))","v":2.0472506504779424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+V$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.9285694533487867E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+W$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.8165489356503479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+X$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.7108238653214922E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+Y$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.6110486907254282E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+Z$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.5168964945142022E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+AA$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.4280580024983182E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+AB$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.3442406446551168E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+AC$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.2651676655577569E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14106))*($G14106+AD$5-$G$6))*$H14106/$I14106/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.1905772816473224E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14106)","v":15},4.0195148871713209E-2]
[{"$f":"'4.1. CAPEX'!A14364","v":"pe"},{"$f":"'4.1. CAPEX'!B14364","v":"pellet"},{"$f":"'4.1. CAPEX'!C14364","v":"pellet"},{"$f":"'4.1. CAPEX'!D14364","v":"Berlin"},{"$f":"'4.1. CAPEX'!E14364","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F14364","v":"low"},{"$f":"'4.1. CAPEX'!G14364","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C14364,'5.2 Technology Specific'!$B:$B,$D14364,'5.2 Technology Specific'!$C:$C,$E14364)","v":5.5370300198290145},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14364,'5.4 Capacity Factor'!$C:$C,$D14364,'5.4 Capacity Factor'!$E:$E,$E14364)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+J$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.1442202121117493E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+K$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.9667686304758129E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+L$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.7990874484239976E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+M$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.6406485362490541E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+N$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.4909519072099924E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+O$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.3495242348226114E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+P$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2159174475442109E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+Q$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.0897073968437468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+R$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.9704925948550184E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+S$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.8578930180061601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+T$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7515489732044607E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+U$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6511200233317073E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+V$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.556283968972449E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+W$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4667358834561765E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+X$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.3821871984449187E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+Y$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3023648374405005E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+Z$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.227010394721209E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+AA$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1558793573460664E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+AB$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0887403679868757E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+AC$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0253745264638299E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14364))*($G14364+AD$5-$G$6))*$H14364/$I14364/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.6557472797021977E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14364)","v":15},3.2333087473952062E-2]
[{"$f":"'4.1. CAPEX'!A14548","v":"pe"},{"$f":"'4.1. CAPEX'!B14548","v":"pellet"},{"$f":"'4.1. CAPEX'!C14548","v":"pellet"},{"$f":"'4.1. CAPEX'!D14548","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E14548","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F14548","v":"low"},{"$f":"'4.1. CAPEX'!G14548","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C14548,'5.2 Technology Specific'!$B:$B,$D14548,'5.2 Technology Specific'!$C:$C,$E14548)","v":4.427667039680073},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14548,'5.4 Capacity Factor'!$C:$C,$D14548,'5.4 Capacity Factor'!$E:$E,$E14548)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+J$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2296028863728573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+K$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0475938115182926E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+L$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8755955717147913E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+M$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7130674730909466E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+N$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5594976161235346E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+O$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4144013793818372E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+P$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2773199823839679E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+Q$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1478191234689287E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+R$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0254876887988971E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+S$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9099365288061262E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+T$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8007972985886335E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+U$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6977213589387788E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+V$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6003787348596848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+W$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5084571285864479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+X$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4216609842828628E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+Y$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.339710601730216E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+Z$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2623412964631218E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+AA$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1893026039386297E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+AB$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.120357525449434E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+AC$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0552818136101414E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14548))*($G14548+AD$5-$G$6))*$H14548/$I14548/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.9386329535769945E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14548)","v":15},3.3229337566916581E-2]
[{"$f":"'4.1. CAPEX'!A14728","v":"pe"},{"$f":"'4.1. CAPEX'!B14728","v":"pellet"},{"$f":"'4.1. CAPEX'!C14728","v":"pellet"},{"$f":"'4.1. CAPEX'!D14728","v":"Saarland"},{"$f":"'4.1. CAPEX'!E14728","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F14728","v":"low"},{"$f":"'4.1. CAPEX'!G14728","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C14728,'5.2 Technology Specific'!$B:$B,$D14728,'5.2 Technology Specific'!$C:$C,$E14728)","v":7.2257228943446083},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14728,'5.4 Capacity Factor'!$C:$C,$D14728,'5.4 Capacity Factor'!$E:$E,$E14728)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+J$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.0513677836761224E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+K$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.8794034131675071E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+L$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.7168974004314222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+M$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.5633388913727699E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+N$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.4182442371441229E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+O$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.281155561569059E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+P$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.1516394033114757E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+Q$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.0292854289206698E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+R$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.9137052130811176E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+S$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.8045310825847405E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+T$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7014150207227553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+U$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6040276289642137E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+V$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.512057142949745E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+W$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4252084999820864E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+X$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.3432024553402602E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+Y$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2657747448820492E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+Z$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1926752915301984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+AA$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1236674533617844E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+AB$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0585273111379128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+AC$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.9704299322252382E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14728))*($G14728+AD$5-$G$6))*$H14728/$I14728/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.3901403594502252E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14728)","v":15},3.1395479163218068E-2]
[{"$f":"'4.1. CAPEX'!A14915","v":"pe"},{"$f":"'4.1. CAPEX'!B14915","v":"pellet"},{"$f":"'4.1. CAPEX'!C14915","v":"pellet"},{"$f":"'4.1. CAPEX'!D14915","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E14915","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F14915","v":"low"},{"$f":"'4.1. CAPEX'!G14915","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C14915,'5.2 Technology Specific'!$B:$B,$D14915,'5.2 Technology Specific'!$C:$C,$E14915)","v":2.4579073528447561},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14915,'5.4 Capacity Factor'!$C:$C,$D14915,'5.4 Capacity Factor'!$E:$E,$E14915)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+J$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.5981976407897444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+K$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.5077336233865514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+L$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.4222611957569282E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+M$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.3415101022249414E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+N$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.2652245069527882E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+O$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.1931622334475404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+P$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.1250940437977752E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+Q$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.0608029555807593E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+R$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.0000835944869112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+S$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.4274158080884739E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+T$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.8859294803779432E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+U$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.3746359190069891E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+V$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.8918874825730032E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+W$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.4361249835794231E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+X$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.0058730004025308E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+Y$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.5997354351618031E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+Z$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.2163913047049942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+AA$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.8545907525793062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+AB$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.5131512704866665E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+AC$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.1909541183153677E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14915))*($G14915+AD$5-$G$6))*$H14915/$I14915/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.8869409324041779E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14915)","v":15},1.6416256563826774E-2]
[{"$f":"'4.1. CAPEX'!A14985","v":"pe"},{"$f":"'4.1. CAPEX'!B14985","v":"pellet"},{"$f":"'4.1. CAPEX'!C14985","v":"pellet"},{"$f":"'4.1. CAPEX'!D14985","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E14985","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F14985","v":"low"},{"$f":"'4.1. CAPEX'!G14985","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C14985,'5.2 Technology Specific'!$B:$B,$D14985,'5.2 Technology Specific'!$C:$C,$E14985)","v":5.2105106137927351},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C14985,'5.4 Capacity Factor'!$C:$C,$D14985,'5.4 Capacity Factor'!$E:$E,$E14985)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+J$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8766160915307706E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+K$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7135426169541954E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+L$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5594770104970894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+M$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4139311610790856E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+N$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.276443018384572E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+O$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1465752177129392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+P$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0239137767007714E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+Q$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9080668601892791E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+R$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.7986636097022362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+S$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6953530341817838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+T$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5978029588022762E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+U$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5056990288462549E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+V$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4187437657821858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+W$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3366556728311425E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+X$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2591683874496275E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+Y$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1860298782885026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+Z$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1170016843140397E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+AA$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0518581938965808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+AB$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.9038596178574185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+AC$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.3238306199861832E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B14985))*($G14985+AD$5-$G$6))*$H14985/$I14985/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.7765847474953007E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C14985)","v":15},2.9530652210644208E-2]
[{"$f":"'4.1. CAPEX'!A15280","v":"pe"},{"$f":"'4.1. CAPEX'!B15280","v":"pellet"},{"$f":"'4.1. CAPEX'!C15280","v":"pellet"},{"$f":"'4.1. CAPEX'!D15280","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E15280","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15280","v":"low"},{"$f":"'4.1. CAPEX'!G15280","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C15280,'5.2 Technology Specific'!$B:$B,$D15280,'5.2 Technology Specific'!$C:$C,$E15280)","v":3.9169368708417562},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15280,'5.4 Capacity Factor'!$C:$C,$D15280,'5.4 Capacity Factor'!$E:$E,$E15280)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+J$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.9798527674969989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+K$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.8672675199694303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+L$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.7609152149104805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+M$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.6604575340975769E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+N$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.5655742464348583E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+O$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.4759622525311795E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+P$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.3913346792567972E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+Q$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.3114200216853462E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+R$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.2359613299613879E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+S$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.164715438760606E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+T$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.0974522371300544E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+U$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0339539766099845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+V$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.7401461564708696E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+W$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.1743919841169857E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+X$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.6404326622900748E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+Y$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.13652299926727E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+Z$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.6610119148945075E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+AA$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.212337434930789E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+AB$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.7890219487166893E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+AC$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.3896677164392371E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15280))*($G15280+AD$5-$G$6))*$H15280/$I15280/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0129526129756991E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15280)","v":15},2.0300364299132494E-2]
[{"$f":"'4.1. CAPEX'!A15427","v":"pe"},{"$f":"'4.1. CAPEX'!B15427","v":"pellet"},{"$f":"'4.1. CAPEX'!C15427","v":"pellet"},{"$f":"'4.1. CAPEX'!D15427","v":"Bremen"},{"$f":"'4.1. CAPEX'!E15427","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15427","v":"low"},{"$f":"'4.1. CAPEX'!G15427","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C15427,'5.2 Technology Specific'!$B:$B,$D15427,'5.2 Technology Specific'!$C:$C,$E15427)","v":3.9932464356643012},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15427,'5.4 Capacity Factor'!$C:$C,$D15427,'5.4 Capacity Factor'!$E:$E,$E15427)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+J$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.9988278073255245E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+K$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.8849823393079176E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+L$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.7774468074567824E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+M$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.6758784184592518E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+N$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.579952717739362E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+O$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.4893626202207783E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+P$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.4038174918133998E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+Q$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.3230422789908031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+R$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.2467766839612579E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+S$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.1747743830637994E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+T$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.1068022861430574E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+U$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0426398347724451E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+V$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(V$5))","v":9.8207833730528586E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+W$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.2492033883778246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+X$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(X$5))","v":8.7097902426671887E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+Y$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.2007765271866352E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+Z$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.7204902171653061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+AA$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.2673495953383264E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+AB$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(AB$5))","v":6.8398584426713669E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+AC$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.4366014823324653E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15427))*($G15427+AD$5-$G$6))*$H15427/$I15427/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.0562400636977886E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15427)","v":15},2.0482281369664165E-2]
[{"$f":"'4.1. CAPEX'!A15607","v":"ga"},{"$f":"'4.1. CAPEX'!B15607","v":"gas"},{"$f":"'4.1. CAPEX'!C15607","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D15607","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E15607","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F15607","v":"high"},{"$f":"'4.1. CAPEX'!G15607","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C15607,'5.2 Technology Specific'!$B:$B,$D15607,'5.2 Technology Specific'!$C:$C,$E15607)","v":1.2739236279715536},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15607,'5.4 Capacity Factor'!$C:$C,$D15607,'5.4 Capacity Factor'!$E:$E,$E15607)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+J$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.3774282515388563E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+K$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(K$5))","v":8.9308840490846244E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+L$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.5056038562710717E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+M$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.1005751012105433E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+N$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.7148334297243279E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+O$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.3474604092612641E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+P$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(P$5))","v":6.9975813421535853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+Q$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.6643631830034134E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+R$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.3470125552413472E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+S$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.0447738621346157E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+T$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.7569274877472532E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+U$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.4827880835688124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+V$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.2217029367322026E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+W$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.9730504159354303E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+X$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.7362384913670778E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+Y$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.510703325111501E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+Z$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.2959079286776204E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+AA$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.091340884454876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+AB$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8965151280522632E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+AC$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.7109667886212029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15607))*($G15607+AD$5-$G$6))*$H15607/$I15607/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.5342540844011456E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15607)","v":18},1.150991755932184E-2]
[{"$f":"'4.1. CAPEX'!A15835","v":"ga"},{"$f":"'4.1. CAPEX'!B15835","v":"gas"},{"$f":"'4.1. CAPEX'!C15835","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D15835","v":"Saxony"},{"$f":"'4.1. CAPEX'!E15835","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F15835","v":"high"},{"$f":"'4.1. CAPEX'!G15835","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C15835,'5.2 Technology Specific'!$B:$B,$D15835,'5.2 Technology Specific'!$C:$C,$E15835)","v":1.8761970877283727},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C15835,'5.4 Capacity Factor'!$C:$C,$D15835,'5.4 Capacity Factor'!$E:$E,$E15835)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+J$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0127919501907545E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+K$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.6456376208643279E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+L$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.1863215436803123E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+M$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.7488776606479165E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+N$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.332264438712302E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+O$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.9354899416307634E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+P$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.5576094682197755E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+Q$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.1977233030664513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+R$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.8549745743490015E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+S$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.5285472136657153E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+T$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2176640130149675E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+U$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.9215847742999687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+V$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.639604546952352E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+W$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.3710519494784299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+X$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.1152875709318385E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+Y$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.8717024485065113E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+Z$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.6397166176252497E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+AA$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.4187777310716658E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+AB$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.208359743877777E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+AC$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.0079616608359781E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B15835))*($G15835+AD$5-$G$6))*$H15835/$I15835/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.8171063436533126E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C15835)","v":18},1.2431075491862511E-2]
[{"$f":"'4.1. CAPEX'!A16049","v":"ga"},{"$f":"'4.1. CAPEX'!B16049","v":"gas"},{"$f":"'4.1. CAPEX'!C16049","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16049","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E16049","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F16049","v":"high"},{"$f":"'4.1. CAPEX'!G16049","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C16049,'5.2 Technology Specific'!$B:$B,$D16049,'5.2 Technology Specific'!$C:$C,$E16049)","v":1.3723387108936878},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16049,'5.4 Capacity Factor'!$C:$C,$D16049,'5.4 Capacity Factor'!$E:$E,$E16049)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+J$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.5560271696100715E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+K$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.2914544472476869E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+L$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.0394804259501784E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+M$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.7995051675715978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+N$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.570957302449141E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+O$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.3532926689991816E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+P$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.145993018094459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+Q$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.9485647791375795E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+R$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.7605378848929333E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+S$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.5814646522789841E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+T$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.4109187164561752E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+U$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.2484940156725476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+V$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.0938038244500459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+W$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.946479832809567E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+X$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.8061712693424451E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+Y$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.6725440660404235E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+Z$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5452800628956415E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+AA$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.424076250376801E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+AB$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.3086440479779059E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+AC$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.198708617121815E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16049))*($G16049+AD$5-$G$6))*$H16049/$I16049/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0940082067826809E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16049)","v":18},6.8195045554275465E-3]
[{"$f":"'4.1. CAPEX'!A16200","v":"ga"},{"$f":"'4.1. CAPEX'!B16200","v":"gas"},{"$f":"'4.1. CAPEX'!C16200","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16200","v":"Hesse"},{"$f":"'4.1. CAPEX'!E16200","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F16200","v":"high"},{"$f":"'4.1. CAPEX'!G16200","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C16200,'5.2 Technology Specific'!$B:$B,$D16200,'5.2 Technology Specific'!$C:$C,$E16200)","v":2.2762493457213751},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16200,'5.4 Capacity Factor'!$C:$C,$D16200,'5.4 Capacity Factor'!$E:$E,$E16200)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+J$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.316512056519014E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+K$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2538210062085847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+L$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.194115244008176E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+M$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1372526133411199E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+N$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0830977269915428E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+O$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0315216447538502E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+P$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.824015664322385E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+Q$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.3562053945927452E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+R$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.9106718043740444E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+S$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.4863540994038506E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+T$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.0822419994322394E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+U$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.6973733327926079E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+V$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.3308317455167708E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+W$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.9817445195397801E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+X$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.6492804947997921E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+Y$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.3326480902855143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+Z$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.0310934193195378E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+AA$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.7438984945900359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+AB$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.4703795186571765E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+AC$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.2098852558639776E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16200))*($G16200+AD$5-$G$6))*$H16200/$I16200/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.9617954817752173E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16200)","v":18},1.6158956197719222E-2]
[{"$f":"'4.1. CAPEX'!A16306","v":"ga"},{"$f":"'4.1. CAPEX'!B16306","v":"gas"},{"$f":"'4.1. CAPEX'!C16306","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16306","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E16306","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F16306","v":"high"},{"$f":"'4.1. CAPEX'!G16306","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C16306,'5.2 Technology Specific'!$B:$B,$D16306,'5.2 Technology Specific'!$C:$C,$E16306)","v":1.3148329562597443},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16306,'5.4 Capacity Factor'!$C:$C,$D16306,'5.4 Capacity Factor'!$E:$E,$E16306)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+J$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.6785642713267885E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+K$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.2176802584064646E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+L$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.7787431032442518E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+M$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.3607077173754774E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+N$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.9625787784528364E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+O$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.5834083604312723E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+P$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.2222936766012122E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+Q$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.8783749300963914E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+R$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.5508332667584695E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+S$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.2388888254842558E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+T$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.9417988814135768E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+U$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.6588560775367401E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+V$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.3893867405111818E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+W$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.1327492766773146E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+X$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8883326444545863E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+Y$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6555548994805574E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+Z$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.4338618090291026E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+AA$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.2227255324086687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+AB$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.0216433641987318E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+AC$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8301365373321256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16306))*($G16306+AD$5-$G$6))*$H16306/$I16306/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6477490831734533E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16306)","v":18},1.1879533904968915E-2]
[{"$f":"'4.1. CAPEX'!A16569","v":"ga"},{"$f":"'4.1. CAPEX'!B16569","v":"gas"},{"$f":"'4.1. CAPEX'!C16569","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16569","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E16569","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F16569","v":"high"},{"$f":"'4.1. CAPEX'!G16569","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C16569,'5.2 Technology Specific'!$B:$B,$D16569,'5.2 Technology Specific'!$C:$C,$E16569)","v":1.6256409169917339},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16569,'5.4 Capacity Factor'!$C:$C,$D16569,'5.4 Capacity Factor'!$E:$E,$E16569)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+J$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3163084348111205E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+K$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2536270807724957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+L$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1939305531166624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+M$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1370767172539642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+N$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0829302069085374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+O$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0313621018176546E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+P$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.8224962077871872E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+Q$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.3547582931306533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+R$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.9092936125053854E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+S$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.4850415357194144E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+T$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.0809919387803944E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+U$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.6961827988384702E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+V$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.3296979036556876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+W$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.9806646701482721E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+X$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.6482520668078801E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+Y$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.3316686350551221E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+Z$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.0301606048144022E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+AA$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.7430100998232393E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+AB$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.4695334284030853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+AC$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.2090794556219856E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16569))*($G16569+AD$5-$G$6))*$H16569/$I16569/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.9610280529733197E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16569)","v":18},1.6156456931387047E-2]
[{"$f":"'4.1. CAPEX'!A16667","v":"ga"},{"$f":"'4.1. CAPEX'!B16667","v":"gas"},{"$f":"'4.1. CAPEX'!C16667","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16667","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E16667","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F16667","v":"high"},{"$f":"'4.1. CAPEX'!G16667","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C16667,'5.2 Technology Specific'!$B:$B,$D16667,'5.2 Technology Specific'!$C:$C,$E16667)","v":1.3232378048319851},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16667,'5.4 Capacity Factor'!$C:$C,$D16667,'5.4 Capacity Factor'!$E:$E,$E16667)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+J$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.3572380762428548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+K$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.1021315011836709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+L$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.8591728582701629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+M$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.6277836745430121E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+N$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.4074130233742975E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+O$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.1975362127374261E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+P$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(P$5))","v":3.9976535359404061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+Q$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.8072890818480052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+R$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.625989601760005E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+S$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.4533234302476241E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+T$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.2888794573786892E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+U$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.1322661498844656E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+V$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(V$5))","v":2.9831106189375867E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+W$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.841057732321511E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+X$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.7057692688776301E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+Y$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.5769231132167895E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+Z$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.4542124887778953E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+AA$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.337345227407519E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+AB$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.2260430737214466E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+AC$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.120041022591854E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16667))*($G16667+AD$5-$G$6))*$H16667/$I16667/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0190866881827181E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16667)","v":18},6.5755095052949554E-3]
[{"$f":"'4.1. CAPEX'!A16928","v":"ga"},{"$f":"'4.1. CAPEX'!B16928","v":"gas"},{"$f":"'4.1. CAPEX'!C16928","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16928","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E16928","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F16928","v":"mid"},{"$f":"'4.1. CAPEX'!G16928","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C16928,'5.2 Technology Specific'!$B:$B,$D16928,'5.2 Technology Specific'!$C:$C,$E16928)","v":0.81719961952768461},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C16928,'5.4 Capacity Factor'!$C:$C,$D16928,'5.4 Capacity Factor'!$E:$E,$E16928)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+J$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.5141674731962523E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+K$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.2515880697107163E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+L$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(L$5))","v":5.0015124473435399E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+M$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.7633451879462274E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+N$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.5365192266154554E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+O$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.3204945015385283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+P$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.1147566681319322E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+Q$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.9188158744113633E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+R$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.7322055946774894E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+S$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.5544815187404661E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+T$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.385220494038539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+U$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.2240195181319417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+V$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.0704947791732783E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+W$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9242807420697885E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+X$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.7850292781617038E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+Y$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.6524088363444787E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+Z$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5261036536614089E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+AA$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4058130034870556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+AB$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.2912504795114815E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+AC$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.1821433138204585E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B16928))*($G16928+AD$5-$G$6))*$H16928/$I16928/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0782317274480559E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C16928)","v":18},6.7681256867380161E-3]
[{"$f":"'4.1. CAPEX'!A17120","v":"ga"},{"$f":"'4.1. CAPEX'!B17120","v":"gas"},{"$f":"'4.1. CAPEX'!C17120","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17120","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E17120","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17120","v":"mid"},{"$f":"'4.1. CAPEX'!G17120","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C17120,'5.2 Technology Specific'!$B:$B,$D17120,'5.2 Technology Specific'!$C:$C,$E17120)","v":1.0888219738721103},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17120,'5.4 Capacity Factor'!$C:$C,$D17120,'5.4 Capacity Factor'!$E:$E,$E17120)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+J$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.5102326612961052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+K$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.247840629805814E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+L$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.9979434569579189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+M$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.7599461494837313E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+N$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.5332820471273637E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+O$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.3174114734546317E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+P$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.1118204509091734E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+Q$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.9160194770563548E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+R$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.729542359101291E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+S$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.5519451039059912E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+T$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.3828048608628488E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+U$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.221718915107475E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+V$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.0683037286737859E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+W$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9221940273083672E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+X$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.7830419307698739E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+Y$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.6505161245427364E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+Z$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5243010709930826E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+AA$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4040962580886496E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+AB$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.2896154838939522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+AC$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.1805861751370971E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17120))*($G17120+AD$5-$G$6))*$H17120/$I17120/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.076748738225807E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17120)","v":18},6.7632960725445201E-3]
[{"$f":"'4.1. CAPEX'!A17185","v":"ga"},{"$f":"'4.1. CAPEX'!B17185","v":"gas"},{"$f":"'4.1. CAPEX'!C17185","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17185","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E17185","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F17185","v":"mid"},{"$f":"'4.1. CAPEX'!G17185","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C17185,'5.2 Technology Specific'!$B:$B,$D17185,'5.2 Technology Specific'!$C:$C,$E17185)","v":1.8952552832955922},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17185,'5.4 Capacity Factor'!$C:$C,$D17185,'5.4 Capacity Factor'!$E:$E,$E17185)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+J$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0230797750583494E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+K$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.7436169053176131E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+L$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.2796351479215364E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+M$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.8377477599252722E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+N$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.4169026285002601E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+O$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.0160977414288185E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+P$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.6343788013607801E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+Q$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.2708369536769323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+R$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.9246066225494597E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+S$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.5948634500471049E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+T$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2808223333781941E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+U$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.9817355555982798E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+V$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.6968910053316964E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+W$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.4256104812682815E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+X$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.1672480773983637E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+Y$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.9211886451412982E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+Z$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.6868463287059981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+AA$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.463663170196188E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+AB$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.2511077811392271E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+AC$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.0486740772754541E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17185))*($G17185+AD$5-$G$6))*$H17185/$I17185/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.8558800735956708E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17185)","v":18},1.2557348935832957E-2]
[{"$f":"'4.1. CAPEX'!A17489","v":"ga"},{"$f":"'4.1. CAPEX'!B17489","v":"gas"},{"$f":"'4.1. CAPEX'!C17489","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17489","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E17489","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17489","v":"mid"},{"$f":"'4.1. CAPEX'!G17489","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C17489,'5.2 Technology Specific'!$B:$B,$D17489,'5.2 Technology Specific'!$C:$C,$E17489)","v":1.078925997639306},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17489,'5.4 Capacity Factor'!$C:$C,$D17489,'5.4 Capacity Factor'!$E:$E,$E17489)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+J$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.4601518099155156E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+K$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.2001445808719194E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+L$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.9525186484494473E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+M$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.7166844270947114E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+N$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.4920804067568682E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+O$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.2781718159589217E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+P$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.0744493485323071E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+Q$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.8804279509831489E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+R$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.6956456676029995E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+S$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.5196625405742847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+T$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.3520595624517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+U$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.1924376785254281E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+V$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.0404168366908842E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+W$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.8956350825627464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+X$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.7577476976788068E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+Y$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.6264263787417199E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+Z$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5013584559444957E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+AA$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.3822461485185667E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+AB$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.2688058557319683E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+AC$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.1607674816494937E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17489))*($G17489+AD$5-$G$6))*$H17489/$I17489/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0578737920471369E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17489)","v":18},6.7018265037854467E-3]
[{"$f":"'4.1. CAPEX'!A17731","v":"ga"},{"$f":"'4.1. CAPEX'!B17731","v":"gas"},{"$f":"'4.1. CAPEX'!C17731","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17731","v":"Bremen"},{"$f":"'4.1. CAPEX'!E17731","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F17731","v":"mid"},{"$f":"'4.1. CAPEX'!G17731","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C17731,'5.2 Technology Specific'!$B:$B,$D17731,'5.2 Technology Specific'!$C:$C,$E17731)","v":1.3050375822890377},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17731,'5.4 Capacity Factor'!$C:$C,$D17731,'5.4 Capacity Factor'!$E:$E,$E17731)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+J$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.6064599358780837E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+K$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.149009462741032E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+L$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.7133423454676491E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+M$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.2984212813977604E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+N$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.9032583632359635E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+O$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.5269127268913927E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+P$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.1684883113251369E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+Q$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.8271317250715574E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+R$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.5020302143538658E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+S$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.1924097279560618E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+T$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.8975330742438688E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+U$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.6166981659465408E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+V$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.3492363485205165E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+W$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.0945108081147758E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+X$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8519150553474069E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+Y$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6208714812832435E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+Z$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.4008299821745179E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+AA$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1912666496900165E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+AB$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9916825235143015E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+AC$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8016024033469539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17731))*($G17731+AD$5-$G$6))*$H17731/$I17731/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6205737174732893E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17731)","v":18},1.1791032565963937E-2]
[{"$f":"'4.1. CAPEX'!A17807","v":"ga"},{"$f":"'4.1. CAPEX'!B17807","v":"gas"},{"$f":"'4.1. CAPEX'!C17807","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17807","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E17807","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17807","v":"mid"},{"$f":"'4.1. CAPEX'!G17807","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C17807,'5.2 Technology Specific'!$B:$B,$D17807,'5.2 Technology Specific'!$C:$C,$E17807)","v":1.08821601818586},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C17807,'5.4 Capacity Factor'!$C:$C,$D17807,'5.4 Capacity Factor'!$E:$E,$E17807)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+J$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(J$5))","v":5.5071660839365385E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+K$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(K$5))","v":5.2449200799395608E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+L$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(L$5))","v":4.9951619808948197E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+M$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(M$5))","v":4.7572971246617323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+N$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(N$5))","v":4.5307591663445074E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+O$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(O$5))","v":4.3150087298519116E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+P$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(P$5))","v":4.1095321236684875E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+Q$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(Q$5))","v":3.9138401177795111E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+R$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(R$5))","v":3.7274667788376304E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+S$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(S$5))","v":3.5499683607977426E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+T$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(T$5))","v":3.3809222483788026E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+U$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(U$5))","v":3.2199259508369549E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+V$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(V$5))","v":3.0665961436542429E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+W$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(W$5))","v":2.9205677558611834E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+X$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(X$5))","v":2.7814931008201751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+Y$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(Y$5))","v":2.649041048400166E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+Z$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(Z$5))","v":2.5228962365715868E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+AA$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(AA$5))","v":2.4027583205443682E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+AB$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(AB$5))","v":2.2883412576613031E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+AC$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(AC$5))","v":2.1793726263440982E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B17807))*($G17807+AD$5-$G$6))*$H17807/$I17807/((1+'5.1 General Data'!$O$8)^(AD$5))","v":2.0755929774705697E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C17807)","v":18},6.7595321351779925E-3]
[{"$f":"'4.1. CAPEX'!A18040","v":"ga"},{"$f":"'4.1. CAPEX'!B18040","v":"gas"},{"$f":"'4.1. CAPEX'!C18040","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18040","v":"Saarland"},{"$f":"'4.1. CAPEX'!E18040","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F18040","v":"mid"},{"$f":"'4.1. CAPEX'!G18040","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C18040,'5.2 Technology Specific'!$B:$B,$D18040,'5.2 Technology Specific'!$C:$C,$E18040)","v":1.3048635391319903},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18040,'5.4 Capacity Factor'!$C:$C,$D18040,'5.4 Capacity Factor'!$E:$E,$E18040)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+J$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.6051787937577492E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+K$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.1477893273883321E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+L$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(L$5))","v":8.7121803117984114E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+M$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.2973145826651534E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+N$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(N$5))","v":7.9022043644430041E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+O$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.5259089185171458E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+P$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.1675323033496636E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+Q$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.8262212412853929E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+R$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.5011630869384702E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+S$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.1915838923223517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+T$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.8967465641165256E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+U$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.6159491086824054E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+V$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.3485229606499104E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+W$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.0938313910951522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+X$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8512679915191934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+Y$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6202552300182779E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+Z$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.4002430762078839E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+AA$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1907076916265556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+AB$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9911501825014815E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+AC$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8010954119061733E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18040))*($G18040+AD$5-$G$6))*$H18040/$I18040/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6200908684820695E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18040)","v":18},1.1789460083638157E-2]
[{"$f":"'4.1. CAPEX'!A18249","v":"ga"},{"$f":"'4.1. CAPEX'!B18249","v":"gas"},{"$f":"'4.1. CAPEX'!C18249","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18249","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E18249","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F18249","v":"low"},{"$f":"'4.1. CAPEX'!G18249","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C18249,'5.2 Technology Specific'!$B:$B,$D18249,'5.2 Technology Specific'!$C:$C,$E18249)","v":1.6256409169917339},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18249,'5.4 Capacity Factor'!$C:$C,$D18249,'5.4 Capacity Factor'!$E:$E,$E18249)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+J$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3163084348111205E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+K$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.2536270807724957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+L$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.1939305531166624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+M$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1370767172539642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+N$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.0829302069085374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+O$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0313621018176546E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+P$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(P$5))","v":9.8224962077871872E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+Q$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.3547582931306533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+R$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(R$5))","v":8.9092936125053854E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+S$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.4850415357194144E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+T$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.0809919387803944E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+U$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(U$5))","v":7.6961827988384702E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+V$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.3296979036556876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+W$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(W$5))","v":6.9806646701482721E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+X$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.6482520668078801E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+Y$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.3316686350551221E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+Z$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.0301606048144022E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+AA$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(AA$5))","v":5.7430100998232393E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+AB$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.4695334284030853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+AC$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.2090794556219856E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18249))*($G18249+AD$5-$G$6))*$H18249/$I18249/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.9610280529733197E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18249)","v":18},1.6156456931387047E-2]
[{"$f":"'4.1. CAPEX'!A18409","v":"ga"},{"$f":"'4.1. CAPEX'!B18409","v":"gas"},{"$f":"'4.1. CAPEX'!C18409","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18409","v":"Hesse"},{"$f":"'4.1. CAPEX'!E18409","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F18409","v":"low"},{"$f":"'4.1. CAPEX'!G18409","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C18409,'5.2 Technology Specific'!$B:$B,$D18409,'5.2 Technology Specific'!$C:$C,$E18409)","v":1.899381860032942},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18409,'5.4 Capacity Factor'!$C:$C,$D18409,'5.4 Capacity Factor'!$E:$E,$E18409)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+J$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0253073468463926E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+K$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.7648318747275476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+L$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.2998398806929034E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+M$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.856990362564669E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+N$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.4352289167282572E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+O$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.0335513492650059E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+P$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.6510012850142923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+Q$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.2866678904898001E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+R$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.9396837052283821E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+S$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.6092225764079833E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+T$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.294497691817127E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+U$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.9947597064925013E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+V$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.709294958564288E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+W$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.4374237700612255E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+X$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.1784988286297394E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+Y$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.9319036463140364E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+Z$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.6970510917276539E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+AA$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.4733819921215744E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+AB$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.2603638020205471E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+AC$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.0574893352576639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18409))*($G18409+AD$5-$G$6))*$H18409/$I18409/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.8642755573882514E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18409)","v":18},1.2584690299531093E-2]
[{"$f":"'4.1. CAPEX'!A18610","v":"ga"},{"$f":"'4.1. CAPEX'!B18610","v":"gas"},{"$f":"'4.1. CAPEX'!C18610","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18610","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E18610","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F18610","v":"low"},{"$f":"'4.1. CAPEX'!G18610","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C18610,'5.2 Technology Specific'!$B:$B,$D18610,'5.2 Technology Specific'!$C:$C,$E18610)","v":2.5113787431236703},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18610,'5.4 Capacity Factor'!$C:$C,$D18610,'5.4 Capacity Factor'!$E:$E,$E18610)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+J$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0702658185057193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+K$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0193007795292564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+L$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.7076264717072046E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+M$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.2453585444830506E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+N$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.8051033756981448E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+O$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.3858127387601369E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+P$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.9864883226287028E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+Q$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.6061793548844777E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+R$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.2439803379852172E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+S$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.8990288933192543E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+T$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.5705037079230989E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+U$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.2576225789743797E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+V$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.9596405514041723E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+W$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.6758481441944485E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+X$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.4055696611375712E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+Y$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.1481615820357803E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+Z$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.9030110305102676E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+AA$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.6695343147716833E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+AB$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.4471755378777932E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+AC$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.2354052741693269E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18610))*($G18610+AD$5-$G$6))*$H18610/$I18610/((1+'5.1 General Data'!$O$8)^(AD$5))","v":4.0337193087326928E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18610)","v":18},1.3136513559076735E-2]
[{"$f":"'4.1. CAPEX'!A18778","v":"ga"},{"$f":"'4.1. CAPEX'!B18778","v":"gas"},{"$f":"'4.1. CAPEX'!C18778","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18778","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E18778","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F18778","v":"low"},{"$f":"'4.1. CAPEX'!G18778","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C18778,'5.2 Technology Specific'!$B:$B,$D18778,'5.2 Technology Specific'!$C:$C,$E18778)","v":1.8430428626148478},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18778,'5.4 Capacity Factor'!$C:$C,$D18778,'5.4 Capacity Factor'!$E:$E,$E18778)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+J$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(J$5))","v":9.9489493258561297E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+K$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.4751898341486945E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+L$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.023990318236852E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+M$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.5942764935589063E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+N$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.1850252319608642E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+O$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.7952621256770118E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+P$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.4240591673114414E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+Q$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.0705325402966094E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+R$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.7338405145681999E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+S$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.4131814424459044E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+T$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.107791849948481E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+U$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8169446189985528E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+V$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5399472561890983E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+W$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2761402439896162E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+X$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.0248954704663028E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+Y$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.7856147337774294E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+Z$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.5577283178832671E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+AA$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.340693636079301E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+AB$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.1339939391231439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+AC$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.9371370848791847E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18778))*($G18778+AD$5-$G$6))*$H18778/$I18778/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.7496543665516049E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18778)","v":18},1.2211406312139267E-2]
[{"$f":"'4.1. CAPEX'!A18867","v":"ga"},{"$f":"'4.1. CAPEX'!B18867","v":"gas"},{"$f":"'4.1. CAPEX'!C18867","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18867","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E18867","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F18867","v":"low"},{"$f":"'4.1. CAPEX'!G18867","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C18867,'5.2 Technology Specific'!$B:$B,$D18867,'5.2 Technology Specific'!$C:$C,$E18867)","v":3.0775784182391517},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C18867,'5.4 Capacity Factor'!$C:$C,$D18867,'5.4 Capacity Factor'!$E:$E,$E18867)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+J$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3844257391988984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+K$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.3185007039989507E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+L$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.255714956189477E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+M$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1959190058947399E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+N$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.1389704818045143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+O$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0847337921947753E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+P$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.0330798020902624E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+Q$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.8388552580024979E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+R$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(R$5))","v":9.3703383409547605E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+S$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.9241317532902473E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+T$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.499173098371664E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+U$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.0944505698777745E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+V$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.7090005427407388E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+W$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.3419052788007029E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+X$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(X$5))","v":6.9922907417149566E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+Y$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.6593245159190042E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+Z$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.3422138246847662E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+AA$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.0402036425569194E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+AB$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.7525748976732568E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+AC$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.4786427596888155E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B18867))*($G18867+AD$5-$G$6))*$H18867/$I18867/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.217755009227444E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C18867)","v":18},1.6992533238063025E-2]
[{"$f":"'4.1. CAPEX'!A19047","v":"ga"},{"$f":"'4.1. CAPEX'!B19047","v":"gas"},{"$f":"'4.1. CAPEX'!C19047","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D19047","v":"Saarland"},{"$f":"'4.1. CAPEX'!E19047","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F19047","v":"low"},{"$f":"'4.1. CAPEX'!G19047","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C19047,'5.2 Technology Specific'!$B:$B,$D19047,'5.2 Technology Specific'!$C:$C,$E19047)","v":1.714201715096437},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19047,'5.4 Capacity Factor'!$C:$C,$D19047,'5.4 Capacity Factor'!$E:$E,$E19047)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+J$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3880175830740381E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+K$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.3219215076895601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+L$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.2589728644662476E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+M$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.1990217756821405E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+N$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.1419255006496578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+O$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0875480958568169E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+P$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.0357600912922066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+Q$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.8643818218305387E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+R$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(R$5))","v":9.3946493541243229E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+S$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(S$5))","v":8.9472850991660212E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+T$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.5212239039676393E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+U$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.1154513371120367E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+V$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.7290012734400359E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+W$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.3609535937524135E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+X$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.0104319940499202E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+Y$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.67660189909516E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+Z$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.3586684753287235E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+AA$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.0558747384083082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+AB$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.7674997508650556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+AC$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.4928569055857663E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19047))*($G19047+AD$5-$G$6))*$H19047/$I19047/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.2312922910340638E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19047)","v":18},1.7036619767738185E-2]
[{"$f":"'4.1. CAPEX'!A19329","v":"ga"},{"$f":"'4.1. CAPEX'!B19329","v":"gas"},{"$f":"'4.1. CAPEX'!C19329","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D19329","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E19329","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F19329","v":"low"},{"$f":"'4.1. CAPEX'!G19329","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C19329,'5.2 Technology Specific'!$B:$B,$D19329,'5.2 Technology Specific'!$C:$C,$E19329)","v":1.7272985573534254},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19329,'5.4 Capacity Factor'!$C:$C,$D19329,'5.4 Capacity Factor'!$E:$E,$E19329)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+J$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.3986223136464983E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+K$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.332021251091903E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+L$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.2685916677065744E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+M$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.2081825406729278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+N$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.150650038736122E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+O$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.0958571797486875E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+P$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.0436735045225595E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+Q$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(Q$5))","v":9.939747662119614E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+R$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(R$5))","v":9.466426344875823E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+S$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(S$5))","v":9.0156441379769738E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+T$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(T$5))","v":8.5863277504542607E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+U$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(U$5))","v":8.1774550004326291E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+V$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(V$5))","v":7.7880523813644094E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+W$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(W$5))","v":7.417192744156579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+X$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(X$5))","v":7.063993089672934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+Y$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(Y$5))","v":6.7276124663551737E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+Z$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(Z$5))","v":6.4072499679573088E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+AA$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(AA$5))","v":6.1021428266260077E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+AB$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(AB$5))","v":5.8115645967866741E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+AC$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(AC$5))","v":5.5348234255111182E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19329))*($G19329+AD$5-$G$6))*$H19329/$I19329/((1+'5.1 General Data'!$O$8)^(AD$5))","v":5.2712604052486834E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19329)","v":18},1.7166782933324444E-2]
[{"$f":"'4.1. CAPEX'!A19489","v":"pe"},{"$f":"'4.1. CAPEX'!B19489","v":"pellet"},{"$f":"'4.1. CAPEX'!C19489","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19489","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E19489","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F19489","v":"high"},{"$f":"'4.1. CAPEX'!G19489","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C19489,'5.2 Technology Specific'!$B:$B,$D19489,'5.2 Technology Specific'!$C:$C,$E19489)","v":2.7751127109340632},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19489,'5.4 Capacity Factor'!$C:$C,$D19489,'5.4 Capacity Factor'!$E:$E,$E19489)","v":1358.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+J$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.0427771151520524E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+K$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.9278156324811575E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+L$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.8191707147921803E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+M$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.7165014681019689E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+N$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.6194851412444035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+O$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.5278161709852862E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+P$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.4412052769385013E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+Q$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.3593786037057291E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+R$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.282076907794585E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+S$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.2090547869958272E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+T$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.1400799500196389E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+U$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.0749325243042309E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+V$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.013404400017457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+W$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(W$5))","v":9.5529860837408455E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+X$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(X$5))","v":9.0042873248809177E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+Y$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(Y$5))","v":8.4861834907111781E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+Z$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(Z$5))","v":7.9970049937528904E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+AA$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(AA$5))","v":7.5351718786121464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+AB$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.0991890715035074E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+AC$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(AC$5))","v":6.6876418789525781E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19489))*($G19489+AD$5-$G$6))*$H19489/$I19489/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.2991917227182836E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19489)","v":15},2.1029426033395193E-2]
[{"$f":"'4.1. CAPEX'!A19698","v":"pe"},{"$f":"'4.1. CAPEX'!B19698","v":"pellet"},{"$f":"'4.1. CAPEX'!C19698","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19698","v":"Bremen"},{"$f":"'4.1. CAPEX'!E19698","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F19698","v":"high"},{"$f":"'4.1. CAPEX'!G19698","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C19698,'5.2 Technology Specific'!$B:$B,$D19698,'5.2 Technology Specific'!$C:$C,$E19698)","v":5.570033099439704},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19698,'5.4 Capacity Factor'!$C:$C,$D19698,'5.4 Capacity Factor'!$E:$E,$E19698)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+J$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.1922477934640506E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+K$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.012343920437898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+L$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8423350924766766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+M$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.6816868696264147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+N$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5298932732324667E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+O$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.3864752872215554E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+P$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2509794375807717E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+Q$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1229764459846385E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+R$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0020599537296782E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+S$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.8878453123335011E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+T$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7799684373430156E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+U$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6780847220742232E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+V$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.5818680081749238E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+W$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4910096100617838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+X$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4052173904352131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+Y$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3242148842196489E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+Z$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2477404684136512E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+AA$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1755465754639623E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+AB$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1073989479008339E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+AC$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0430759320886975E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19698))*($G19698+AD$5-$G$6))*$H19698/$I19698/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.8236780905708028E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19698)","v":15},3.2844991554176806E-2]
[{"$f":"'4.1. CAPEX'!A19931","v":"pe"},{"$f":"'4.1. CAPEX'!B19931","v":"pellet"},{"$f":"'4.1. CAPEX'!C19931","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19931","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E19931","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F19931","v":"high"},{"$f":"'4.1. CAPEX'!G19931","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C19931,'5.2 Technology Specific'!$B:$B,$D19931,'5.2 Technology Specific'!$C:$C,$E19931)","v":2.9029845029084949},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C19931,'5.4 Capacity Factor'!$C:$C,$D19931,'5.4 Capacity Factor'!$E:$E,$E19931)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+J$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1539283265149703E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+K$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0888036237839667E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+L$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.027264656173569E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+M$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.6911760016374425E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+N$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.1417896069867944E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+O$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.6227502703263711E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+P$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.132413569794637E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+Q$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.6692228809454547E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+R$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.2317047439372513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+S$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.8184644728551229E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+T$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.4281819946108889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+U$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.0596079055126942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+V$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.7115597342093159E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+W$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.3829184002964772E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+X$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.0726248584247505E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+Y$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.7796769182725595E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+Z$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.503126231245014E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+AA$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.2420754352308099E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+AB$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9956754491969946E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+AC$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.7631229098257415E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B19931))*($G19931+AD$5-$G$6))*$H19931/$I19931/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.543657742800056E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C19931)","v":15},1.1866238050426225E-2]
[{"$f":"'4.1. CAPEX'!A20111","v":"pe"},{"$f":"'4.1. CAPEX'!B20111","v":"pellet"},{"$f":"'4.1. CAPEX'!C20111","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20111","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E20111","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F20111","v":"high"},{"$f":"'4.1. CAPEX'!G20111","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C20111,'5.2 Technology Specific'!$B:$B,$D20111,'5.2 Technology Specific'!$C:$C,$E20111)","v":2.3173172076020996},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20111,'5.4 Capacity Factor'!$C:$C,$D20111,'5.4 Capacity Factor'!$E:$E,$E20111)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+J$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.130086602897601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+K$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.06611943669585E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+L$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0056818269058357E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+M$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.4858267556136521E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+N$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.946410809732709E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+O$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.4368579998413031E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+P$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.955547383160117E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+Q$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.5009446755509672E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+R$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.0715976739201046E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+S$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.6661319180782335E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+T$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2832465796319129E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+U$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.9217105661213464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+V$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5803588292271337E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+W$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2580888664450186E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+X$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.9538574061745201E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+Y$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6666772666861399E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+Z$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3956143799241506E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+AA$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1397849715687769E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+AB$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8983528892247443E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+AC$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.670527071023298E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20111))*($G20111+AD$5-$G$6))*$H20111/$I20111/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4555591473235209E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20111)","v":15},1.1607945812848987E-2]
[{"$f":"'4.1. CAPEX'!A20249","v":"pe"},{"$f":"'4.1. CAPEX'!B20249","v":"pellet"},{"$f":"'4.1. CAPEX'!C20249","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20249","v":"Saarland"},{"$f":"'4.1. CAPEX'!E20249","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F20249","v":"high"},{"$f":"'4.1. CAPEX'!G20249","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C20249,'5.2 Technology Specific'!$B:$B,$D20249,'5.2 Technology Specific'!$C:$C,$E20249)","v":2.3388782963667936},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20249,'5.4 Capacity Factor'!$C:$C,$D20249,'5.4 Capacity Factor'!$E:$E,$E20249)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+J$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1298409142368113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+K$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0657909757880125E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+L$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0052790339392427E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+M$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.481133745890219E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+N$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.9411251945369964E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+O$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.431046859535121E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+P$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.9492727532759727E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+Q$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.4942638751423292E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+R$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.0645636140797478E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+S$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.6587933917688349E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+T$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2756485339091202E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+U$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.9138943577689948E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+V$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5723624647671373E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+W$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2499472274303814E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+X$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.9456024606228232E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+Y$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6583382674626262E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+Z$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3872180508378175E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+AA$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1313556819018503E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+AB$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8899128173751189E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+AC$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6620963579010426E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20249))*($G20249+AD$5-$G$6))*$H20249/$I20249/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4471560401061864E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20249)","v":15},1.1598676371836834E-2]
[{"$f":"'4.1. CAPEX'!A20368","v":"pe"},{"$f":"'4.1. CAPEX'!B20368","v":"pellet"},{"$f":"'4.1. CAPEX'!C20368","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20368","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E20368","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F20368","v":"high"},{"$f":"'4.1. CAPEX'!G20368","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C20368,'5.2 Technology Specific'!$B:$B,$D20368,'5.2 Technology Specific'!$C:$C,$E20368)","v":4.4350268580278502},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20368,'5.4 Capacity Factor'!$C:$C,$D20368,'5.4 Capacity Factor'!$E:$E,$E20368)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+J$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.263490581449621E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+K$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1349773799387447E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+L$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0135708992487468E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+M$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.898885721980611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+N$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.7905570221410758E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+O$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.6882394780187286E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+P$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.5916062419031784E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+Q$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5003479636988173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+R$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4141718656365881E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+S$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3328008654313081E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+T$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.2559727453688514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+U$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.1834393649372158E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+V$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1149659147385957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+W$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0503302095363578E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+X$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(X$5))","v":9.8932201840159313E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+Y$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.3174243002901354E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+Z$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.7740325139168754E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+AA$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.2612643799866668E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+AB$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.7774355410930858E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+AC$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.3209526134320293E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20368))*($G20368+AD$5-$G$6))*$H20368/$I20368/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.8903083420536753E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20368)","v":15},2.3222678272430037E-2]
[{"$f":"'4.1. CAPEX'!A20618","v":"pe"},{"$f":"'4.1. CAPEX'!B20618","v":"pellet"},{"$f":"'4.1. CAPEX'!C20618","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20618","v":"Hesse"},{"$f":"'4.1. CAPEX'!E20618","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20618","v":"high"},{"$f":"'4.1. CAPEX'!G20618","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C20618,'5.2 Technology Specific'!$B:$B,$D20618,'5.2 Technology Specific'!$C:$C,$E20618)","v":1.636500837810315},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20618,'5.4 Capacity Factor'!$C:$C,$D20618,'5.4 Capacity Factor'!$E:$E,$E20618)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+J$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0239423718356774E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+K$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.6562259155372004E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+L$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.1053521127177749E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+M$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.5850462777053299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+N$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.0936463224157997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+O$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.6295791377486142E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+P$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.1913558883050289E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+Q$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.7775675534620795E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+R$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.3868807020093783E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+S$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.018033488215523E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+T$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.6698318578169815E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+U$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.341145953015996E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+V$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.0309067061375169E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+W$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.7381026121295124E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+X$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4617766705981512E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+Y$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.2010234885502055E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+Z$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9549865354714586E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+AA$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7228555428025904E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+AB$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.5038640402847913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+AC$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.2972870220367081E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20618))*($G20618+AD$5-$G$6))*$H20618/$I20618/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.1024387355939195E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20618)","v":15},1.0492487491617164E-2]
[{"$f":"'4.1. CAPEX'!A20810","v":"pe"},{"$f":"'4.1. CAPEX'!B20810","v":"pellet"},{"$f":"'4.1. CAPEX'!C20810","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20810","v":"Hesse"},{"$f":"'4.1. CAPEX'!E20810","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20810","v":"mid"},{"$f":"'4.1. CAPEX'!G20810","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C20810,'5.2 Technology Specific'!$B:$B,$D20810,'5.2 Technology Specific'!$C:$C,$E20810)","v":1.636500837810315},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20810,'5.4 Capacity Factor'!$C:$C,$D20810,'5.4 Capacity Factor'!$E:$E,$E20810)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+J$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0942129267655768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+K$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0325469295821956E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+L$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.7427267606080184E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+M$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.192069751886514E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+N$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.6717639168740711E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+O$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.1801673229469696E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+P$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.7157255884939362E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+Q$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.2769672679277061E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+R$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.8624994776909291E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+S$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.47100375076938E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+T$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.101232107868273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+U$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.7520033340172257E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+V$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.4221994499482114E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+W$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.1107623681396987E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+X$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8166907239411853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+Y$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.5390368726864284E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+Z$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.2769040441726231E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+AA$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.0294436463275094E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+AB$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.7958527103085238E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+AC$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.575371469678358E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20810))*($G20810+AD$5-$G$6))*$H20810/$I20810/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3672810666812052E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20810)","v":15},1.1258341038458984E-2]
[{"$f":"'4.1. CAPEX'!A20983","v":"pe"},{"$f":"'4.1. CAPEX'!B20983","v":"pellet"},{"$f":"'4.1. CAPEX'!C20983","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20983","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E20983","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F20983","v":"mid"},{"$f":"'4.1. CAPEX'!G20983","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C20983,'5.2 Technology Specific'!$B:$B,$D20983,'5.2 Technology Specific'!$C:$C,$E20983)","v":4.3974386392255758},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C20983,'5.4 Capacity Factor'!$C:$C,$D20983,'5.4 Capacity Factor'!$E:$E,$E20983)","v":1852.4999999999998},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+J$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3522061669762622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+K$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.219644089414035E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+L$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0943731707874932E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+M$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9759996092877105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+N$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8641505747997269E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+O$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.758473104572985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+P$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6586330565111493E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+Q$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5643141170978935E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+R$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4752168611287327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+S$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3910578605645756E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+T$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3115688399608857E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+U$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2364958760574004E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+V$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1655986392377828E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+W$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.09864967468657E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+X$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0354337211827794E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+Y$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.7574706557575154E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+Z$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.1939693108961432E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+AA$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.6620089769835632E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+AB$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.1598635290424878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+AC$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.6858997133838177E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B20983))*($G20983+AD$5-$G$6))*$H20983/$I20983/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.2385722168376711E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C20983)","v":15},2.4201815362265986E-2]
[{"$f":"'4.1. CAPEX'!A21252","v":"pe"},{"$f":"'4.1. CAPEX'!B21252","v":"pellet"},{"$f":"'4.1. CAPEX'!C21252","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21252","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E21252","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F21252","v":"mid"},{"$f":"'4.1. CAPEX'!G21252","v":2024},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C21252,'5.2 Technology Specific'!$B:$B,$D21252,'5.2 Technology Specific'!$C:$C,$E21252)","v":7.9720309527664295},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21252,'5.4 Capacity Factor'!$C:$C,$D21252,'5.4 Capacity Factor'!$E:$E,$E21252)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+J$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.5209558863892945E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+K$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.3222423266636202E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+L$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.1344698409109363E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+M$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.9570470197272988E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+N$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.7894139687223499E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+O$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.6310406481538646E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+P$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4814252992297198E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+Q$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.3400929525882507E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+R$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.2065940146989639E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+S$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.0805029281447374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+T$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.9614169019546344E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+U$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.8489547083537369E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+V$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.7427555424836404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+W$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.6424779418248592E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+X$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.54779876222092E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+Y$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.4584122075637844E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+Z$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3740289103519529E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+AA$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2943750604764773E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+AB$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.2191915797266659E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+AC$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.1482333396367543E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21252))*($G21252+AD$5-$G$6))*$H21252/$I21252/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0812684204177035E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21252)","v":15},3.6207188742066826E-2]
[{"$f":"'4.1. CAPEX'!A21432","v":"pe"},{"$f":"'4.1. CAPEX'!B21432","v":"pellet"},{"$f":"'4.1. CAPEX'!C21432","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21432","v":"Hesse"},{"$f":"'4.1. CAPEX'!E21432","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F21432","v":"mid"},{"$f":"'4.1. CAPEX'!G21432","v":2026},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C21432,'5.2 Technology Specific'!$B:$B,$D21432,'5.2 Technology Specific'!$C:$C,$E21432)","v":7.8661590326354665},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21432,'5.4 Capacity Factor'!$C:$C,$D21432,'5.4 Capacity Factor'!$E:$E,$E21432)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+J$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.4098591479955805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+K$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2168482528260193E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+L$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0344872407610519E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+M$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8621995036482448E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+N$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6994391990025055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+O$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5456896274440063E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+P$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.4004616949024108E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+Q$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.263292455193701E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+R$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1337437288021428E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+S$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(S$5))","v":2.0114007939145561E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+T$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8958711459577556E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+U$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.786783322083202E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+V$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6837857872262756E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+W$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5865458785414754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+X$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.494748805179885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+Y$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.4080967005317753E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+Z$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3263077242057536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+AA$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2491152111567415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+AB$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1762668655087563E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+AC$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.1075239967452573E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21432))*($G21432+AD$5-$G$6))*$H21432/$I21432/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0426607960601221E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21432)","v":15},3.5025156583478816E-2]
[{"$f":"'4.1. CAPEX'!A21534","v":"pe"},{"$f":"'4.1. CAPEX'!B21534","v":"pellet"},{"$f":"'4.1. CAPEX'!C21534","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21534","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E21534","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F21534","v":"mid"},{"$f":"'4.1. CAPEX'!G21534","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C21534,'5.2 Technology Specific'!$B:$B,$D21534,'5.2 Technology Specific'!$C:$C,$E21534)","v":5.5213780384820339},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21534,'5.4 Capacity Factor'!$C:$C,$D21534,'5.4 Capacity Factor'!$E:$E,$E21534)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+J$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.0482396237479026E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+K$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.8754369239889508E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+L$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.7121795162166847E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+M$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.557950167860396E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+N$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.4122592619411766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+O$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2746433398785253E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+P$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.1446637204568957E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+Q$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.0219051910031335E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+R$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.9059747670291931E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+S$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7965005167874574E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+T$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6931304473691317E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+U$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.595531449149858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+V$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.5033882955515384E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+W$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4164026952456887E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+X$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.3342923940720256E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+Y$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2567903240866801E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+Z$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1836437972879846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+AA$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1146137416944103E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+AB$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0494739775694121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+AC$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.880105317019096E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21534))*($G21534+AD$5-$G$6))*$H21534/$I21534/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.3002098775927275E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21534)","v":15},3.1292498310298553E-2]
[{"$f":"'4.1. CAPEX'!A21689","v":"pe"},{"$f":"'4.1. CAPEX'!B21689","v":"pellet"},{"$f":"'4.1. CAPEX'!C21689","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21689","v":"Saarland"},{"$f":"'4.1. CAPEX'!E21689","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F21689","v":"mid"},{"$f":"'4.1. CAPEX'!G21689","v":2028},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C21689,'5.2 Technology Specific'!$B:$B,$D21689,'5.2 Technology Specific'!$C:$C,$E21689)","v":2.3388782963667936},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21689,'5.4 Capacity Factor'!$C:$C,$D21689,'5.4 Capacity Factor'!$E:$E,$E21689)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+J$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1190805245774131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+K$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0555429856362046E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+L$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.9551904331847321E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+M$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.3881814542638459E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+N$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.8525992025118786E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+O$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.3467363909397704E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+P$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.8689770688994474E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+Q$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.4177917947837349E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+R$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.9917330613572764E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+S$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.5894309606045771E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+T$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2095890756574447E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+U$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8509805880054943E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+V$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5124445888019014E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+W$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.1928825836539637E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+X$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8912551808357591E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+Y$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6065789533797081E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+Z$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3379234659969438E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+AA$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.0844084582438746E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+AB$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8452011757960947E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+AC$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6195138421114955E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21689))*($G21689+AD$5-$G$6))*$H21689/$I21689/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4066012631637604E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21689)","v":15},1.14814027485636E-2]
[{"$f":"'4.1. CAPEX'!A21903","v":"pe"},{"$f":"'4.1. CAPEX'!B21903","v":"pellet"},{"$f":"'4.1. CAPEX'!C21903","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21903","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E21903","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F21903","v":"mid"},{"$f":"'4.1. CAPEX'!G21903","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C21903,'5.2 Technology Specific'!$B:$B,$D21903,'5.2 Technology Specific'!$C:$C,$E21903)","v":3.8377944240130399},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C21903,'5.4 Capacity Factor'!$C:$C,$D21903,'5.4 Capacity Factor'!$E:$E,$E21903)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+J$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.8815239694466696E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+K$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.7174035566210424E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+L$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.5623795913446885E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+M$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.4159579004107059E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+N$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.2776707478619454E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+O$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.1470754377318629E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+P$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.0237529899092672E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+Q$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9073068853311542E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+R$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.7973618769035438E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+S$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.6935628627358622E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+T$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.5955738184505819E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+U$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5030767854969248E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+V$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4157709125559733E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+W$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.3333715472749375E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+X$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.2556093757110172E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+Y$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.1822296070006324E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+Z$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.1129912008982421E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+AA$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.047666135950726E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+AB$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(AB$5))","v":9.8603871618891856E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+AC$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.2790491432744038E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B21903))*($G21903+AD$5-$G$6))*$H21903/$I21903/((1+'5.1 General Data'!$O$8)^(AD$5))","v":8.7307174956798754E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C21903)","v":15},2.9527398257786167E-2]
[{"$f":"'4.1. CAPEX'!A22131","v":"pe"},{"$f":"'4.1. CAPEX'!B22131","v":"pellet"},{"$f":"'4.1. CAPEX'!C22131","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22131","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E22131","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F22131","v":"low"},{"$f":"'4.1. CAPEX'!G22131","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C22131,'5.2 Technology Specific'!$B:$B,$D22131,'5.2 Technology Specific'!$C:$C,$E22131)","v":3.7188653203792694},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22131,'5.4 Capacity Factor'!$C:$C,$D22131,'5.4 Capacity Factor'!$E:$E,$E22131)","v":1235},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+J$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.9838521893363295E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+K$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.8156927605794981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+L$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.6567824107760697E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+M$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.506621589161223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+N$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.3647373482653051E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+O$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.2306819430348451E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+P$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.1040315030456873E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+Q$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.9843847740236716E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+R$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.8713619250830145E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+S$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.7646034182772412E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+T$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.6637689372328273E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+U$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.5685363718019921E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+V$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.4786008558288948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+W$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.393673855273185E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+X$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.3134823040769105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+Y$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.2377677852955342E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+Z$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.166285755141689E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+AA$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.0988048077115759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+AB$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0351059782790206E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+AC$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(AC$5))","v":9.7498208315135375E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22131))*($G22131+AD$5-$G$6))*$H22131/$I22131/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.1823709418487292E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22131)","v":15},3.0700812185796688E-2]
[{"$f":"'4.1. CAPEX'!A22311","v":"pe"},{"$f":"'4.1. CAPEX'!B22311","v":"pellet"},{"$f":"'4.1. CAPEX'!C22311","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22311","v":"Saarland"},{"$f":"'4.1. CAPEX'!E22311","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F22311","v":"low"},{"$f":"'4.1. CAPEX'!G22311","v":2023},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C22311,'5.2 Technology Specific'!$B:$B,$D22311,'5.2 Technology Specific'!$C:$C,$E22311)","v":5.5691771169834583},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22311,'5.4 Capacity Factor'!$C:$C,$D22311,'5.4 Capacity Factor'!$E:$E,$E22311)","v":1729},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+J$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.1917572204174611E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+K$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0118809943651009E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+L$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8418982927430848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+M$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.6812747577282326E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+N$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5295044884228617E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+O$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.386108542367143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+P$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2506335152364084E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+Q$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1226501946751144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+R$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0017522844275122E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+S$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.8875551951225951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+T$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7796948982584469E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+U$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6778268401089734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+V$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.581624912444805E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+W$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4907804771202876E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+X$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4050014417304299E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+Y$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3240113836858181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+Z$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2475487201902848E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+AA$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1753659217358544E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+AB$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1072287668526166E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+AC$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0429156359679276E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22311))*($G22311+AD$5-$G$6))*$H22311/$I22311/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.8221684234016458E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22311)","v":15},3.2839944055168456E-2]
[{"$f":"'4.1. CAPEX'!A22454","v":"pe"},{"$f":"'4.1. CAPEX'!B22454","v":"pellet"},{"$f":"'4.1. CAPEX'!C22454","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22454","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E22454","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F22454","v":"low"},{"$f":"'4.1. CAPEX'!G22454","v":2022},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C22454,'5.2 Technology Specific'!$B:$B,$D22454,'5.2 Technology Specific'!$C:$C,$E22454)","v":3.0459294682571723},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22454,'5.4 Capacity Factor'!$C:$C,$D22454,'5.4 Capacity Factor'!$E:$E,$E22454)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+J$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.233169825205333E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+K$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1637706575530846E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+L$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0981846309806303E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+M$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.036205956921759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+N$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.7763979914291458E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+O$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(O$5))","v":9.2230169730463617E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+P$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.7001702058668638E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+Q$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(Q$5))","v":8.2062044982077556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+R$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.7395548665482299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+S$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(S$5))","v":7.2987398834861922E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+T$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.8823572687281393E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+U$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.4890797105151025E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+V$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(V$5))","v":6.1176509055361247E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+W$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.7668818059961513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+X$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.4356470630891583E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+Y$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(Y$5))","v":5.1228816566812468E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+Z$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.8275777015342091E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+AA$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.5487814208984941E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+AB$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.2855902787778956E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+AC$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(AC$5))","v":4.0371502626168577E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22454))*($G22454+AD$5-$G$6))*$H22454/$I22454/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.8026533085873073E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22454)","v":15},1.2694901187905731E-2]
[{"$f":"'4.1. CAPEX'!A22568","v":"pe"},{"$f":"'4.1. CAPEX'!B22568","v":"pellet"},{"$f":"'4.1. CAPEX'!C22568","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22568","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E22568","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F22568","v":"low"},{"$f":"'4.1. CAPEX'!G22568","v":2025},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C22568,'5.2 Technology Specific'!$B:$B,$D22568,'5.2 Technology Specific'!$C:$C,$E22568)","v":3.0018022250032153},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22568,'5.4 Capacity Factor'!$C:$C,$D22568,'5.4 Capacity Factor'!$E:$E,$E22568)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+J$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1821598751392862E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+K$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1153444304829935E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+L$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0522117268707486E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+M$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.9256253600505978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+N$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.3620825282528556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+O$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.8297033553563667E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+P$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.3267977487487695E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+Q$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.851765911125664E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+R$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.4030935733470564E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+S$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.9793474765561471E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+T$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.579171090631159E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+U$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.2012805567068362E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+V$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.8444608421344196E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+W$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.5075620968484751E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+X$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.1894962006778953E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+Y$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.8892334916780984E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+Z$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.6057996660735706E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+AA$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.3382728408856221E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+AB$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(AB$5))","v":4.0857807707811683E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+AC$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.8474982111154934E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22568))*($G22568+AD$5-$G$6))*$H22568/$I22568/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.6226444195567957E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22568)","v":15},1.2149754706536654E-2]
[{"$f":"'4.1. CAPEX'!A22823","v":"pe"},{"$f":"'4.1. CAPEX'!B22823","v":"pellet"},{"$f":"'4.1. CAPEX'!C22823","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22823","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E22823","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F22823","v":"low"},{"$f":"'4.1. CAPEX'!G22823","v":2027},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C22823,'5.2 Technology Specific'!$B:$B,$D22823,'5.2 Technology Specific'!$C:$C,$E22823)","v":2.2895951481195791},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C22823,'5.4 Capacity Factor'!$C:$C,$D22823,'5.4 Capacity Factor'!$E:$E,$E22823)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+J$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1060337253982141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+K$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0433334008291542E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+L$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.8409652276009981E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+M$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.2813541675016342E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+N$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.7527242849455187E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+O$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.2533939509151508E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+P$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.781771439434287E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+Q$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.336350178591244E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+R$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.9157042499839734E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+S$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.5184841236962338E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+T$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.1434126165787919E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+U$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.7892810622396629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+V$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.4549456817455796E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+W$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.1393241446041297E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+X$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8413923101343258E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+Y$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.5601811398439471E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+Z$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.2947737719165226E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+AA$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.0443027493702942E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+AB$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8079473938876143E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+AC$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.5849313177267088E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B22823))*($G22823+AD$5-$G$6))*$H22823/$I22823/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3745200665201576E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C22823)","v":15},1.1354277470024519E-2]
[{"$f":"'4.1. CAPEX'!A23114","v":"pe"},{"$f":"'4.1. CAPEX'!B23114","v":"pellet"},{"$f":"'4.1. CAPEX'!C23114","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23114","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23114","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F23114","v":"low"},{"$f":"'4.1. CAPEX'!G23114","v":2029},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23114,'5.2 Technology Specific'!$B:$B,$D23114,'5.2 Technology Specific'!$C:$C,$E23114)","v":2.2778749397097302},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23114,'5.4 Capacity Factor'!$C:$C,$D23114,'5.4 Capacity Factor'!$E:$E,$E23114)","v":1976},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+J$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0794125818462562E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+K$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0180312838494509E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+L$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.6004817617922076E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+M$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.0527880827837872E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+N$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.535485906624715E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+O$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.0469227402522566E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+P$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.5855345559229243E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+Q$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.1498411130937719E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+R$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.7384415252371853E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+S$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.3500100588701283E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+T$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.983292152734773E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+U$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.6371006456896989E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+V$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.3103122024613107E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+W$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.0018639269651269E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+X$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.7107501534380571E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+Y$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.4360194061267939E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+Z$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.1767715187557481E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+AA$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.9321549054514978E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+AB$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.7013639752311986E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+AC$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.4836366825705405E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23114))*($G23114+AD$5-$G$6))*$H23114/$I23114/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.2782522069541362E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23114)","v":15},1.1067726348282302E-2]
[{"$f":"'4.1. CAPEX'!A23192","v":"pe"},{"$f":"'4.1. CAPEX'!B23192","v":"pellet"},{"$f":"'4.1. CAPEX'!C23192","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23192","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E23192","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F23192","v":"low"},{"$f":"'4.1. CAPEX'!G23192","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23192,'5.2 Technology Specific'!$B:$B,$D23192,'5.2 Technology Specific'!$C:$C,$E23192)","v":1.6344992228173536},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23192,'5.4 Capacity Factor'!$C:$C,$D23192,'5.4 Capacity Factor'!$E:$E,$E23192)","v":1482},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+J$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.0226899811518221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+K$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(K$5))","v":9.6444153217865587E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+L$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.0942152963569619E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+M$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(M$5))","v":8.5745458508508499E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+N$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.0837469300950779E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+O$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(O$5))","v":7.6202473490692181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+P$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.1825600933789397E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+Q$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(Q$5))","v":6.7692778657837212E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+R$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.3790688660017027E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+S$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.0106727916733372E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+T$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(T$5))","v":5.6628970489907529E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+U$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.3346131620927377E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+V$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.0247533708879801E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+W$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(W$5))","v":4.7323074075029644E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+X$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.4563194420573675E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+Y$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.1958851889501174E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+Z$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(Z$5))","v":3.9501491652951299E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+AA$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(AA$5))","v":3.7183020935779181E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+AB$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.4995784410145114E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+AC$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.2932540884830427E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23192))*($G23192+AD$5-$G$6))*$H23192/$I23192/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.0986441222674647E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23192)","v":15},1.0479654060804639E-2]
[{"$f":"'4.1. CAPEX'!A23303","v":"pe"},{"$f":"'4.1. CAPEX'!B23303","v":"pellet"},{"$f":"'4.1. CAPEX'!C23303","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23303","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E23303","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23303","v":"low"},{"$f":"'4.1. CAPEX'!G23303","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23303,'5.2 Technology Specific'!$B:$B,$D23303,'5.2 Technology Specific'!$C:$C,$E23303)","v":3.0209421458074317},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23303,'5.4 Capacity Factor'!$C:$C,$D23303,'5.4 Capacity Factor'!$E:$E,$E23303)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+J$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1341041548485757E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+K$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0695099872988435E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+L$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0084959804798146E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+M$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.50867638738111E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+N$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.9644087153761321E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+O$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.4504144352913967E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+P$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.9650445340007287E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+Q$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.5067384000998929E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+R$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.0740191439537829E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+S$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.6654891629959641E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+T$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2798259395353687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+U$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.915778058982594E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+V$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5721614370322708E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+W$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2478557449298633E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+X$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.941801022512875E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+Y$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6529944692491327E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+Z$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3804874040002787E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+AA$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1233823847178702E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+AB$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8808304797344662E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+AC$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6520286827433179E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23303))*($G23303+AD$5-$G$6))*$H23303/$I23303/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4362174639696172E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23303)","v":15},1.162133142083643E-2]
[{"$f":"'4.1. CAPEX'!A23304","v":"pe"},{"$f":"'4.1. CAPEX'!B23304","v":"pellet"},{"$f":"'4.1. CAPEX'!C23304","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23304","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23304","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23304","v":"low"},{"$f":"'4.1. CAPEX'!G23304","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23304,'5.2 Technology Specific'!$B:$B,$D23304,'5.2 Technology Specific'!$C:$C,$E23304)","v":7.8661590326354665},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23304,'5.4 Capacity Factor'!$C:$C,$D23304,'5.4 Capacity Factor'!$E:$E,$E23304)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+J$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2811852178825395E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+K$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0943016527183614E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+L$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9177761930394733E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+M$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7510461248657888E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+N$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5935788382573095E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+O$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4448702362581051E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+P$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.3044432271063144E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+Q$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.171846295387895E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+R$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0466521480347081E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+S$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9284564312789043E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+T$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8168765148761823E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+U$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7115503401007514E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+V$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6121353281953702E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+W$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5183073461310893E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+X$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4297597266938031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+Y$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3462023400688397E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+Z$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2673607142410538E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+AA$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1929752016665508E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+AB$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1228001898038128E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+AC$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0566033532167396E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23304))*($G23304+AD$5-$G$6))*$H23304/$I23304/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.9416494508058136E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23304)","v":15},3.3622785620826601E-2]
[{"$f":"'4.1. CAPEX'!A23305","v":"pe"},{"$f":"'4.1. CAPEX'!B23305","v":"pellet"},{"$f":"'4.1. CAPEX'!C23305","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23305","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23305","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23305","v":"low"},{"$f":"'4.1. CAPEX'!G23305","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23305,'5.2 Technology Specific'!$B:$B,$D23305,'5.2 Technology Specific'!$C:$C,$E23305)","v":5.8643827712491676},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23305,'5.4 Capacity Factor'!$C:$C,$D23305,'5.4 Capacity Factor'!$E:$E,$E23305)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+J$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3174439403653995E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+K$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1854513349851105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+L$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0607744790052908E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+M$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9430159373478452E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+N$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8317995368935915E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+O$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7267692427471173E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+P$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6275880933109797E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+Q$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5339371911164987E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+R$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4455147465157981E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+S$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3620351714890499E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+T$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.2832282209625458E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+U$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2088381791676155E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+V$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1386230886979111E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+W$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0723540200435352E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+X$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.00981437949525E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+Y$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.5079925342085191E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+Z$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.951147870190835E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+AA$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.4257759575439737E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+AB$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.9301420776884464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+AC$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.4626053565548861E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23305))*($G23305+AD$5-$G$6))*$H23305/$I23305/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.0216137606138936E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23305)","v":15},2.3747187562143533E-2]
[{"$f":"'4.1. CAPEX'!A23306","v":"pe"},{"$f":"'4.1. CAPEX'!B23306","v":"pellet"},{"$f":"'4.1. CAPEX'!C23306","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23306","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23306","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23306","v":"low"},{"$f":"'4.1. CAPEX'!G23306","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23306,'5.2 Technology Specific'!$B:$B,$D23306,'5.2 Technology Specific'!$C:$C,$E23306)","v":3.0054782453130402},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23306,'5.4 Capacity Factor'!$C:$C,$D23306,'5.4 Capacity Factor'!$E:$E,$E23306)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+J$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1282987891863456E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+K$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0640352727154146E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+L$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0033335904907257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+M$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.4600024246268416E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+N$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.9185208043620072E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+O$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.4071576095540764E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+P$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.9242722682100301E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+Q$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.4683121575392123E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+R$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.0378079479567522E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+S$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.631369191083871E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+T$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2476801390651932E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+U$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8854957831773556E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+V$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5436381003240399E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+W$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2209924966014753E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+X$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.9165044376771533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+Y$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6291762562544606E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+Z$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3580641273988362E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+AA$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1022752029778629E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+AB$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8609648969203421E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+AC$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.633334313428439E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23306))*($G23306+AD$5-$G$6))*$H23306/$I23306/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4186278106842463E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23306)","v":15},1.1561842988410289E-2]
[{"$f":"'4.1. CAPEX'!A23307","v":"pe"},{"$f":"'4.1. CAPEX'!B23307","v":"pellet"},{"$f":"'4.1. CAPEX'!C23307","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23307","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23307","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23307","v":"low"},{"$f":"'4.1. CAPEX'!G23307","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23307,'5.2 Technology Specific'!$B:$B,$D23307,'5.2 Technology Specific'!$C:$C,$E23307)","v":7.8177724728241413},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23307,'5.4 Capacity Factor'!$C:$C,$D23307,'5.4 Capacity Factor'!$E:$E,$E23307)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+J$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2610018902713869E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+K$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0752678890514484E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+L$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.899828278219187E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+M$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7341238051780906E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+N$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5776251361948328E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+O$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4298312751302119E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+P$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2902680649239116E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+Q$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1584867675374158E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+R$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0340627182808733E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+S$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9165940506597895E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+T$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8057004880768113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+U$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7010221989129379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+V$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6022187116919355E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+W$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5089678872019284E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+X$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.420964944609628E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+Y$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3379215387558179E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+Z$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2595648859660686E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+AA$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1856369358484585E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+AB$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1158935866809022E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+AC$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0501039421146813E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23307))*($G23307+AD$5-$G$6))*$H23307/$I23307/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.8804960703848389E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23307)","v":15},3.3415964105940395E-2]
[{"$f":"'4.1. CAPEX'!A23308","v":"pe"},{"$f":"'4.1. CAPEX'!B23308","v":"pellet"},{"$f":"'4.1. CAPEX'!C23308","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23308","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23308","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23308","v":"low"},{"$f":"'4.1. CAPEX'!G23308","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23308,'5.2 Technology Specific'!$B:$B,$D23308,'5.2 Technology Specific'!$C:$C,$E23308)","v":5.8283095992550251},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23308,'5.4 Capacity Factor'!$C:$C,$D23308,'5.4 Capacity Factor'!$E:$E,$E23308)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+J$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3031888077950239E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+K$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1720081193958673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+L$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0480981795340568E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+M$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9310639978463964E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+N$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8205317151413838E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+O$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.716147486576426E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+P$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6175764232826402E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+Q$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5245015894032818E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+R$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4366230516682555E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+S$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3536569787755599E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+T$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.275334787991311E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+U$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2014023365135536E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+V$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1316191552717934E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+W$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0657577229543872E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+X$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0036027781699956E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+Y$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.44950667757463E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+Z$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.8960872936115867E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+AA$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.3739470648614041E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+AB$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.8813619433989687E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+AC$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.4167011485500489E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23308))*($G23308+AD$5-$G$6))*$H23308/$I23308/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.9784221937017096E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23308)","v":15},2.3601113130319932E-2]
[{"$f":"'4.1. CAPEX'!A23309","v":"pe"},{"$f":"'4.1. CAPEX'!B23309","v":"pellet"},{"$f":"'4.1. CAPEX'!C23309","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23309","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23309","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23309","v":"low"},{"$f":"'4.1. CAPEX'!G23309","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23309,'5.2 Technology Specific'!$B:$B,$D23309,'5.2 Technology Specific'!$C:$C,$E23309)","v":2.9869908549265607},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23309,'5.4 Capacity Factor'!$C:$C,$D23309,'5.4 Capacity Factor'!$E:$E,$E23309)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+J$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1213583629094929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+K$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0574901461611462E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+L$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.9716185399448005E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+M$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.4018117662336708E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+N$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.8636609243953799E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+O$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.3554432426273246E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+P$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.8755282404734746E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+Q$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.4223728456843238E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+R$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.9945167668604164E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+S$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.5905781085918817E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+T$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.2092492164920966E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+U$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8492927401737128E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+V$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5095379028323834E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+W$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.1888769666886994E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+X$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8862618840942275E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+Y$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6007011246341746E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+Z$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3312566690589929E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+AA$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.0770411613512105E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+AB$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8372152106834923E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+AC$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6109848354504517E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23309))*($G23309+AD$5-$G$6))*$H23309/$I23309/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3975990419614127E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23309)","v":15},1.1490723423579879E-2]
[{"$f":"'4.1. CAPEX'!A23310","v":"pe"},{"$f":"'4.1. CAPEX'!B23310","v":"pellet"},{"$f":"'4.1. CAPEX'!C23310","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23310","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23310","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23310","v":"low"},{"$f":"'4.1. CAPEX'!G23310","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23310,'5.2 Technology Specific'!$B:$B,$D23310,'5.2 Technology Specific'!$C:$C,$E23310)","v":8.0074995530158066},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23310,'5.4 Capacity Factor'!$C:$C,$D23310,'5.4 Capacity Factor'!$E:$E,$E23310)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+J$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3401421273774675E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+K$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.1499006056500858E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+L$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9702033056577893E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+M$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8004774024773444E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+N$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6401807161402576E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+O$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4888000919883867E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+P$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.3458498657917045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+Q$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2108704092282925E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+R$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0834267515534789E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+S$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9631072735002389E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+T$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8495224696571627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+U$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7423037757639938E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+V$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.641102457548503E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+W$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5455885579028228E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+X$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4554498993627439E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+Y$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3703911390103754E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+Z$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2901328730694286E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+AA$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2144107886035594E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+AB$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1429748598621734E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+AC$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0755885869451292E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23310))*($G23310+AD$5-$G$6))*$H23310/$I23310/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0120282745783203E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23310)","v":15},3.4226925709600273E-2]
[{"$f":"'4.1. CAPEX'!A23311","v":"pe"},{"$f":"'4.1. CAPEX'!B23311","v":"pellet"},{"$f":"'4.1. CAPEX'!C23311","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23311","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23311","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23311","v":"low"},{"$f":"'4.1. CAPEX'!G23311","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23311,'5.2 Technology Specific'!$B:$B,$D23311,'5.2 Technology Specific'!$C:$C,$E23311)","v":5.9697550258856431},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23311,'5.4 Capacity Factor'!$C:$C,$D23311,'5.4 Capacity Factor'!$E:$E,$E23311)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+J$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3590841781389519E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+K$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.2247199065549405E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+L$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0978028350353045E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+M$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9779283873190014E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+N$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8647136311424929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+O$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7577961343131371E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+P$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6568328806486124E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+Q$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5614992426747833E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+R$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4714880081346329E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+S$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3865084575128759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+T$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3062854899250857E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+U$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2305587948569644E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+V$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1590820673691973E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+W$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0916222645064397E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+X$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0279589007658292E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+Y$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.6788338059120244E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+Z$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.1119836596435051E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+AA$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.5771717726433865E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+AB$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.0726322566055406E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+AC$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.5966947539485242E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23311))*($G23311+AD$5-$G$6))*$H23311/$I23311/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.1477793439332074E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23311)","v":15},2.4173881178898248E-2]
[{"$f":"'4.1. CAPEX'!A23312","v":"pe"},{"$f":"'4.1. CAPEX'!B23312","v":"pellet"},{"$f":"'4.1. CAPEX'!C23312","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23312","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23312","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23312","v":"low"},{"$f":"'4.1. CAPEX'!G23312","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23312,'5.2 Technology Specific'!$B:$B,$D23312,'5.2 Technology Specific'!$C:$C,$E23312)","v":3.0594812037355603},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23312,'5.4 Capacity Factor'!$C:$C,$D23312,'5.4 Capacity Factor'!$E:$E,$E23312)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+J$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1485722590394815E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+K$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0831540444723403E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+L$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0213616638117306E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+M$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.6299814016534587E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+N$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.0787703449931613E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+O$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.5582188869226083E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+P$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.0666569773644645E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+Q$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.6025040957303951E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+R$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.1642645112647346E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+S$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.7505227917692028E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+T$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.3599395478009901E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+U$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.9912474001023812E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+V$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.6432471586521644E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+W$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.3148042023284925E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+X$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.004845048741653E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+Y$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.7123541043346713E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+Z$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.4363705853615968E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+AA$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1759856008387114E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+AB$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9303393890246699E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+AC$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.698618699422308E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23312))*($G23312+AD$5-$G$6))*$H23312/$I23312/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4800543127094585E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23312)","v":15},1.1769588204055922E-2]
[{"$f":"'4.1. CAPEX'!A23313","v":"pe"},{"$f":"'4.1. CAPEX'!B23313","v":"pellet"},{"$f":"'4.1. CAPEX'!C23313","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23313","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23313","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23313","v":"low"},{"$f":"'4.1. CAPEX'!G23313","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23313,'5.2 Technology Specific'!$B:$B,$D23313,'5.2 Technology Specific'!$C:$C,$E23313)","v":8.1479712000126749},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23313,'5.4 Capacity Factor'!$C:$C,$D23313,'5.4 Capacity Factor'!$E:$E,$E23313)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+J$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3987366065566294E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+K$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.2051577708890719E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+L$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(L$5))","v":3.0223081290797469E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+M$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8496048074180473E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+N$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6864961147375528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+O$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5324598943590147E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+P$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.3870019622824297E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+Q$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2496546271510991E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+R$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1199752877413863E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+S$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9975451039508504E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+T$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8819677374652154E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+U$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7728681584817242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+V$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6698915150534298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+W$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5727020617963515E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+X$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.480982144869759E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+Y$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3944312402994479E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+Z$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3127650428653808E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+AA$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2357146029186859E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+AB$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1630255086293516E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+AC$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0944571112951945E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23313))*($G23313+AD$5-$G$6))*$H23313/$I23313/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0297817914653583E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23313)","v":15},3.4827351921832311E-2]
[{"$f":"'4.1. CAPEX'!A23314","v":"pe"},{"$f":"'4.1. CAPEX'!B23314","v":"pellet"},{"$f":"'4.1. CAPEX'!C23314","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23314","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23314","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23314","v":"low"},{"$f":"'4.1. CAPEX'!G23314","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23314,'5.2 Technology Specific'!$B:$B,$D23314,'5.2 Technology Specific'!$C:$C,$E23314)","v":6.0744795176076769},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23314,'5.4 Capacity Factor'!$C:$C,$D23314,'5.4 Capacity Factor'!$E:$E,$E23314)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+J$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.40046843769631E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+K$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.2637470794334949E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+L$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.1346035638222485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+M$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.0126262173181201E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+N$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8974253900642211E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+O$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7886322918972733E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+P$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6858978892698899E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+Q$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5888918599269793E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+R$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4973016023372037E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+S$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.4108312970350552E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+T$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3292010171758839E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+U$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2521458857453977E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+V$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1794152769972349E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+W$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.1107720598175015E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+X$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0459918808340307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+Y$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.8486248520087273E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+Z$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.2718307309551243E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+AA$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.7276369006775818E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+AB$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.2142464947553711E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+AC$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.7299598533412219E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23314))*($G23314+AD$5-$G$6))*$H23314/$I23314/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.2731693399194519E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23314)","v":15},2.4597951749370843E-2]
[{"$f":"'4.1. CAPEX'!A23315","v":"pe"},{"$f":"'4.1. CAPEX'!B23315","v":"pellet"},{"$f":"'4.1. CAPEX'!C23315","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23315","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23315","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23315","v":"low"},{"$f":"'4.1. CAPEX'!G23315","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23315,'5.2 Technology Specific'!$B:$B,$D23315,'5.2 Technology Specific'!$C:$C,$E23315)","v":3.1131521856443674},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23315,'5.4 Capacity Factor'!$C:$C,$D23315,'5.4 Capacity Factor'!$E:$E,$E23315)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+J$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1687211002419046E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+K$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.1021552859424124E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+L$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0392789117797379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+M$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.798915453923245E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+N$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.2380347713754492E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+O$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.7083515337552835E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+P$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.2081663941139648E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+Q$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.7358711055637553E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+R$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.2899436984761202E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+S$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.868943910418228E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+T$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.4715088556935698E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+U$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.0963489220301726E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+V$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.7422438826029893E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+W$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.4080392121869417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+X$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.0926425968159561E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+Y$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.795020626872164E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+Z$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.5141956640504233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+AA$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.2492428731371636E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+AB$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.999287410011448E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+AC$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.7635017577205236E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23315))*($G23315+AD$5-$G$6))*$H23315/$I23315/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.5411032029039927E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23315)","v":15},1.1976056331659622E-2]
[{"$f":"'4.1. CAPEX'!A23316","v":"pe"},{"$f":"'4.1. CAPEX'!B23316","v":"pellet"},{"$f":"'4.1. CAPEX'!C23316","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23316","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23316","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23316","v":"low"},{"$f":"'4.1. CAPEX'!G23316","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23316,'5.2 Technology Specific'!$B:$B,$D23316,'5.2 Technology Specific'!$C:$C,$E23316)","v":7.9720309527664295},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23316,'5.4 Capacity Factor'!$C:$C,$D23316,'5.4 Capacity Factor'!$E:$E,$E23316)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+J$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3253472260343334E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+K$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.1359483644208003E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+L$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9570470197272988E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+M$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.78807290431431E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+N$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6284862397575989E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+O$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4777761443779112E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+P$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.3354591051573835E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+Q$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2010775296622161E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+R$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0741983738170257E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+S$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9544118415905105E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+T$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8413301528553711E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+U$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7345863758782482E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+V$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6338333210784127E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+W$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5387424928674995E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+X$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4490030965472445E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+Y$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.364321097398379E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+Z$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2844183292420428E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+AA$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2090316498956104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+AB$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1379121410782216E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+AC$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0708243504477595E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23316))*($G23316+AD$5-$G$6))*$H23316/$I23316/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0075455735710419E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23316)","v":15},3.4075320188086164E-2]
[{"$f":"'4.1. CAPEX'!A23317","v":"pe"},{"$f":"'4.1. CAPEX'!B23317","v":"pellet"},{"$f":"'4.1. CAPEX'!C23317","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23317","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23317","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23317","v":"low"},{"$f":"'4.1. CAPEX'!G23317","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23317,'5.2 Technology Specific'!$B:$B,$D23317,'5.2 Technology Specific'!$C:$C,$E23317)","v":5.943312457491106},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23317,'5.4 Capacity Factor'!$C:$C,$D23317,'5.4 Capacity Factor'!$E:$E,$E23317)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+J$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3486347971411691E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+K$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.2148656817110928E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+L$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0885107795484141E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+M$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9691673064313616E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+N$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8564540262652569E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+O$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7500101122228367E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+P$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6494940674854431E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+Q$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5545827024912404E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+R$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4649701657561565E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+S$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3803670254845242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+T$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3004993993300179E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+U$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.22510812980364E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+V$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1539480029547631E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+W$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0867870080737978E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+X$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0234056362813722E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+Y$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.6359621597921373E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+Z$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.0716228324260958E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+AA$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.5391798533357476E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+AB$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.0368751560807043E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+AC$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.5630457817993011E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23317))*($G23317+AD$5-$G$6))*$H23317/$I23317/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.1161188078891892E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23317)","v":15},2.4066804840981084E-2]
[{"$f":"'4.1. CAPEX'!A23318","v":"pe"},{"$f":"'4.1. CAPEX'!B23318","v":"pellet"},{"$f":"'4.1. CAPEX'!C23318","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23318","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23318","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23318","v":"low"},{"$f":"'4.1. CAPEX'!G23318","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23318,'5.2 Technology Specific'!$B:$B,$D23318,'5.2 Technology Specific'!$C:$C,$E23318)","v":3.0459294682571723},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23318,'5.4 Capacity Factor'!$C:$C,$D23318,'5.4 Capacity Factor'!$E:$E,$E23318)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+J$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1434847470085815E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+K$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0783562973657023E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+L$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0168376212783615E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+M$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.5873261434816913E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+N$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.0385566335854351E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+O$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.520310917957115E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+P$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.0309263438771059E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+Q$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.5688293915508406E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+R$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.1325309554464084E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+S$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.7206218729130276E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+T$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.3317686872298889E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+U$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.9647096328977205E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+V$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.618250831614808E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+W$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2912626879758509E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+X$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.9826764744983945E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+Y$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6914810961186159E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+Z$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.4167200248078933E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+AA$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1574883954448603E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+AB$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9129302545363396E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+AC$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6822359538153752E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23318))*($G23318+AD$5-$G$6))*$H23318/$I23318/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4646396811573242E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23318)","v":15},1.1717455722955473E-2]
[{"$f":"'4.1. CAPEX'!A23319","v":"pe"},{"$f":"'4.1. CAPEX'!B23319","v":"pellet"},{"$f":"'4.1. CAPEX'!C23319","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23319","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23319","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23319","v":"low"},{"$f":"'4.1. CAPEX'!G23319","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23319,'5.2 Technology Specific'!$B:$B,$D23319,'5.2 Technology Specific'!$C:$C,$E23319)","v":8.0768212145769365},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23319,'5.4 Capacity Factor'!$C:$C,$D23319,'5.4 Capacity Factor'!$E:$E,$E23319)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+J$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3690580455847845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+K$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.1771695854721123E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+L$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9959166293937879E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+M$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.8247213934284288E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+N$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6630370039055894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+O$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.5103458637399626E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+P$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.3661581042615262E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+Q$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2300101181036208E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+R$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.1014631689397528E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+S$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9801020740769708E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+T$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8655339561196242E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+U$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.7573870601126894E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+V$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.655309632759205E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+W$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5589688604822143E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+X$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.468049863268431E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+Y$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3822547413891067E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+Z$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.3013016722437131E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+AA$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2249240547144585E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+AB$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1528696985547845E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+AC$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0849000564631191E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23319))*($G23319+AD$5-$G$6))*$H23319/$I23319/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0207894966147535E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23319)","v":15},{"$f":"SUMIFS($J23319:$AE23319,$J$5:$AE$5,\"<\"&$AE23319)","v":3.4523231359648694E-2}]
[{"$f":"'4.1. CAPEX'!A23320","v":"pe"},{"$f":"'4.1. CAPEX'!B23320","v":"pellet"},{"$f":"'4.1. CAPEX'!C23320","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23320","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23320","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23320","v":"low"},{"$f":"'4.1. CAPEX'!G23320","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23320,'5.2 Technology Specific'!$B:$B,$D23320,'5.2 Technology Specific'!$C:$C,$E23320)","v":6.0214357452871727},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23320,'5.4 Capacity Factor'!$C:$C,$D23320,'5.4 Capacity Factor'!$E:$E,$E23320)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+J$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3795069872703705E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+K$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.2439795118049245E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+L$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.115963707501107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+M$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9950514956439012E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+N$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8808566288898731E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+O$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7730135374374898E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+P$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6711762355817283E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+Q$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5750172855184938E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+R$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4842268154259489E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+S$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3985115890031736E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+T$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.3175941237920327E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+U$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2412118557461177E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+V$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1691163476415553E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+W$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.1010725390486601E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+X$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0368580357012535E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+Y$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.7626243621221878E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+Z$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.1908669418993779E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+AA$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.6514251391079408E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+AB$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.1425177779839437E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+AC$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.6624600405064323E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23320))*($G23320+AD$5-$G$6))*$H23320/$I23320/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.2096583284168392E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23320)","v":15},2.438315669600663E-2]
[{"$f":"'4.1. CAPEX'!A23321","v":"pe"},{"$f":"'4.1. CAPEX'!B23321","v":"pellet"},{"$f":"'4.1. CAPEX'!C23321","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23321","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23321","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23321","v":"low"},{"$f":"'4.1. CAPEX'!G23321","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23321,'5.2 Technology Specific'!$B:$B,$D23321,'5.2 Technology Specific'!$C:$C,$E23321)","v":3.0859674144626177},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23321,'5.4 Capacity Factor'!$C:$C,$D23321,'5.4 Capacity Factor'!$E:$E,$E23321)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+J$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1585155549325985E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+K$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0925310088533374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+L$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0302036858588755E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+M$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.7133490380979688E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+N$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.1573660965233372E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+O$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.6323081765088785E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+P$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.136490770199829E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+Q$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.6683196742954722E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+R$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.2262862093611471E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+S$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.808962689671597E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+T$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.4149981305661749E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+U$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(U$5))","v":6.0431141809681353E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+V$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.6921012693577418E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+W$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.3608149520935333E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+X$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.0481724535498249E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+Y$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.7531493880826258E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+Z$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.474776654352554E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+AA$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.2121374930228903E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+AB$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9643646993156622E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+AC$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.7306379823492052E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23321))*($G23321+AD$5-$G$6))*$H23321/$I23321/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.5101814635987938E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23321)","v":15},1.1871478613764176E-2]
[{"$f":"'4.1. CAPEX'!A23322","v":"pe"},{"$f":"'4.1. CAPEX'!B23322","v":"pellet"},{"$f":"'4.1. CAPEX'!C23322","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23322","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23322","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23322","v":"low"},{"$f":"'4.1. CAPEX'!G23322","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23322,'5.2 Technology Specific'!$B:$B,$D23322,'5.2 Technology Specific'!$C:$C,$E23322)","v":7.755617501470895},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23322,'5.4 Capacity Factor'!$C:$C,$D23322,'5.4 Capacity Factor'!$E:$E,$E23322)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+J$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.235075390136307E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+K$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0508180616598225E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+L$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8767732783213785E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+M$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7123862338458713E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+N$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5571318029523368E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+O$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4105129726567217E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+P$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2720593556705485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+Q$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1413257816339485E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+R$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0178909621412647E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+S$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9013562257258121E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+T$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7913443191681997E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+U$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6874982716801881E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+V$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.589480318694055E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+W$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4969708821563053E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+X$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4096676043847502E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+Y$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3272844326999266E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+Z$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2495507521860286E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+AA$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1762105640732272E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+AB$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1070217073630374E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+AC$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.041755121441407E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23322))*($G23322+AD$5-$G$6))*$H23322/$I23322/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.8019414754096815E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23322)","v":15},3.3150291460827506E-2]
[{"$f":"'4.1. CAPEX'!A23323","v":"pe"},{"$f":"'4.1. CAPEX'!B23323","v":"pellet"},{"$f":"'4.1. CAPEX'!C23323","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23323","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23323","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23323","v":"low"},{"$f":"'4.1. CAPEX'!G23323","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23323,'5.2 Technology Specific'!$B:$B,$D23323,'5.2 Technology Specific'!$C:$C,$E23323)","v":5.7819717942806772},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23323,'5.4 Capacity Factor'!$C:$C,$D23323,'5.4 Capacity Factor'!$E:$E,$E23323)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+J$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.2848773725534319E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+K$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1547396323799871E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+L$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.031814834870332E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+M$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9157111300205987E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+N$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8060576309958509E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+O$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7025033061865646E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+P$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6047159292480139E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+Q$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5123810841127113E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+R$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4252012221212518E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+S$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3428947685640976E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+T$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.2651952760665333E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+U$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.1918506223815167E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+V$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1226222502808635E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+W$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0572844473544642E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+X$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(X$5))","v":9.9562366364037286E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+Y$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.3743786511593533E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+Z$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.825359211819424E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+AA$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.3073702436838417E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+AB$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.8187014058200876E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+AC$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.3577348830279729E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23323))*($G23323+AD$5-$G$6))*$H23323/$I23323/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.9229404521892581E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23323)","v":15},2.3413473170776591E-2]
[{"$f":"'4.1. CAPEX'!A23324","v":"pe"},{"$f":"'4.1. CAPEX'!B23324","v":"pellet"},{"$f":"'4.1. CAPEX'!C23324","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23324","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23324","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23324","v":"low"},{"$f":"'4.1. CAPEX'!G23324","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23324,'5.2 Technology Specific'!$B:$B,$D23324,'5.2 Technology Specific'!$C:$C,$E23324)","v":2.9632428715123913},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23324,'5.4 Capacity Factor'!$C:$C,$D23324,'5.4 Capacity Factor'!$E:$E,$E23324)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+J$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1124430360480821E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+K$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0490826016886676E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+L$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.892339478440996E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+M$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.3270629368157943E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+N$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.7931906475031062E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+O$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.2890135355471464E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+P$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.8129140835790482E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+Q$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.3633614875000947E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+R$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.9389070659148764E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+S$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.5381799101325573E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+T$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.1598827622344639E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+U$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8027881093513051E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+V$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.465734482905469E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+W$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.1476229521543564E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+X$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.8474138019217067E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+Y$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.5641233849262798E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+Z$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.2968211396131383E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+AA$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.0446267648628649E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+AB$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8067075434003434E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+AC$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.5822758061477151E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23324))*($G23324+AD$5-$G$6))*$H23324/$I23324/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3705865301676729E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23324)","v":15},1.1399366763136843E-2]
[{"$f":"'4.1. CAPEX'!A23325","v":"pe"},{"$f":"'4.1. CAPEX'!B23325","v":"pellet"},{"$f":"'4.1. CAPEX'!C23325","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23325","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23325","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23325","v":"low"},{"$f":"'4.1. CAPEX'!G23325","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23325,'5.2 Technology Specific'!$B:$B,$D23325,'5.2 Technology Specific'!$C:$C,$E23325)","v":8.0023645575484039},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23325,'5.4 Capacity Factor'!$C:$C,$D23325,'5.4 Capacity Factor'!$E:$E,$E23325)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+J$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.3380001834946104E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+K$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.1478806585710142E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+L$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9682985936548929E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+M$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7986815311603279E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+N$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.6384876388043494E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+O$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4872040910011843E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+P$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.344345534964298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+Q$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.2094526371191294E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+R$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0820907056561221E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+S$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9618483852686867E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+T$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8483364203248254E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+U$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.74118648291469E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+V$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6400500624000223E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+W$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5445974132656292E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+X$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.4545165582383673E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+Y$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3695123437958646E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+Z$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2893055453360085E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+AA$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.2136320194192768E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+AB$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1422419006299077E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+AC$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0748988407288246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23325))*($G23325+AD$5-$G$6))*$H23325/$I23325/((1+'5.1 General Data'!$O$8)^(AD$5))","v":1.0113792878917226E-3},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23325)","v":15},3.4204976896838157E-2]
[{"$f":"'4.1. CAPEX'!A23326","v":"pe"},{"$f":"'4.1. CAPEX'!B23326","v":"pellet"},{"$f":"'4.1. CAPEX'!C23326","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23326","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23326","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23326","v":"low"},{"$f":"'4.1. CAPEX'!G23326","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23326,'5.2 Technology Specific'!$B:$B,$D23326,'5.2 Technology Specific'!$C:$C,$E23326)","v":5.9659267815259085},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23326,'5.4 Capacity Factor'!$C:$C,$D23326,'5.4 Capacity Factor'!$E:$E,$E23326)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+J$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3575713605007171E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+K$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.2232932531332629E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+L$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0964575701398042E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+M$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9766599947032447E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+N$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8635178401242708E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+O$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7566689066283211E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+P$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6557703980001855E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+Q$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5604978949406503E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+R$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4705443821997107E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+S$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3856193266927365E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+T$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.305447803950146E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+U$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2297696703878187E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+V$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.158338779015214E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+W$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0909222363212068E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+X$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0272996981943948E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+Y$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.6726270284537162E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+Z$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(Z$5))","v":9.1061403880352465E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+AA$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.571671461605711E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+AB$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(AB$5))","v":8.0674554932759642E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+AC$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.5918231966202369E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23326))*($G23326+AD$5-$G$6))*$H23326/$I23326/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.1431956640603507E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23326)","v":15},2.4158379114931686E-2]
[{"$f":"'4.1. CAPEX'!A23327","v":"pe"},{"$f":"'4.1. CAPEX'!B23327","v":"pellet"},{"$f":"'4.1. CAPEX'!C23327","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23327","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23327","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23327","v":"low"},{"$f":"'4.1. CAPEX'!G23327","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23327,'5.2 Technology Specific'!$B:$B,$D23327,'5.2 Technology Specific'!$C:$C,$E23327)","v":3.0575192402025295},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23327,'5.4 Capacity Factor'!$C:$C,$D23327,'5.4 Capacity Factor'!$E:$E,$E23327)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+J$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.147835710344711E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+K$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0824594467303066E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+L$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0207066918720474E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+M$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.6238059519364479E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+N$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(N$5))","v":9.0729483721959769E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+O$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.5527307298640407E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+P$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(P$5))","v":8.0614840458217778E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+Q$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.5976288130264759E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+R$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.1596702598946251E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+S$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.7461938619067894E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+T$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.355861088534814E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+U$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.987405373257432E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+V$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.6396282950619463E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+W$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.3113959604287101E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+X$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(X$5))","v":5.001635575363582E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+Y$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.709332197582591E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+Z$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.4335256594647284E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+AA$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.1733076528737746E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+AB$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.9278189674106111E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+AC$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6962468740938851E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23327))*($G23327+AD$5-$G$6))*$H23327/$I23327/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4778226468812237E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23327)","v":15},1.1762040681676328E-2]
[{"$f":"'4.1. CAPEX'!A23328","v":"pe"},{"$f":"'4.1. CAPEX'!B23328","v":"pellet"},{"$f":"'4.1. CAPEX'!C23328","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23328","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23328","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23328","v":"low"},{"$f":"'4.1. CAPEX'!G23328","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23328,'5.2 Technology Specific'!$B:$B,$D23328,'5.2 Technology Specific'!$C:$C,$E23328)","v":7.8464690192436812},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23328,'5.4 Capacity Factor'!$C:$C,$D23328,'5.4 Capacity Factor'!$E:$E,$E23328)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+J$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.2729719869253478E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+K$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0865562154944923E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+L$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.9104726218712796E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+M$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.7441599006214927E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+N$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5870867749966933E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+O$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.4387504098608284E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+P$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2986749076744188E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+Q$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1664098832248984E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+R$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(R$5))","v":2.0415291130139392E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+S$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.9236292554234687E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+T$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.8123286379821721E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+U$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.707266108244075E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+V$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.6080999449708715E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+W$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.5145068264805031E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+X$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.426180853186563E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+Y$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3428326215068282E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+Z$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2641883464651041E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+AA$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1899890304488795E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+AB$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.1199896757165925E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+AC$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.053958538372757E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23328))*($G23328+AD$5-$G$6))*$H23328/$I23328/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.9167642164734479E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23328)","v":15},3.3538623439971042E-2]
[{"$f":"'4.1. CAPEX'!A23329","v":"pe"},{"$f":"'4.1. CAPEX'!B23329","v":"pellet"},{"$f":"'4.1. CAPEX'!C23329","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23329","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23329","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23329","v":"low"},{"$f":"'4.1. CAPEX'!G23329","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23329,'5.2 Technology Specific'!$B:$B,$D23329,'5.2 Technology Specific'!$C:$C,$E23329)","v":5.8497034627300568},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23329,'5.4 Capacity Factor'!$C:$C,$D23329,'5.4 Capacity Factor'!$E:$E,$E23329)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+J$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.3116430784668298E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+K$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1799808676484581E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+L$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0556160939636564E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+M$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.9381523171657332E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+N$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.8272143057454721E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+O$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.7224469160088511E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+P$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.6235140298168855E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+Q$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.5300975479425006E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+R$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4418964361563415E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+S$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3586258213023278E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+T$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.2800161347651222E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+U$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.2058123008656947E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+V$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.135772967848378E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+W$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0696697792434457E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+X$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.0072866835037267E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+Y$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.484192799223398E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+Z$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.9287419894166641E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+AA$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.4046851506136924E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+AB$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.910291906459946E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+AC$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.4439254902060705E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23329))*($G23329+AD$5-$G$6))*$H23329/$I23329/((1+'5.1 General Data'!$O$8)^(AD$5))","v":7.0040377532633151E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23329)","v":15},2.3687745280443422E-2]
[{"$f":"'4.1. CAPEX'!A23330","v":"pe"},{"$f":"'4.1. CAPEX'!B23330","v":"pellet"},{"$f":"'4.1. CAPEX'!C23330","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23330","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23330","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23330","v":"low"},{"$f":"'4.1. CAPEX'!G23330","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23330,'5.2 Technology Specific'!$B:$B,$D23330,'5.2 Technology Specific'!$C:$C,$E23330)","v":2.9979551445654695},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23330,'5.4 Capacity Factor'!$C:$C,$D23330,'5.4 Capacity Factor'!$E:$E,$E23330)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+J$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1254745113937353E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+K$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0613718548157542E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+L$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(L$5))","v":1.0008221167522432E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+M$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.4363228150925798E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+N$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.8961965933532746E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+O$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.3861134067567307E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+P$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.9044367898737982E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+Q$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.4496180063294702E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+R$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(R$5))","v":7.0201914044608544E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+S$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.6147700163612911E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+T$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.232041387662456E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+U$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.8707636260588343E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+V$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.5297616571982756E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+W$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.2079236771496976E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+X$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.9041977912164098E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+Y$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.6175888293920725E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+Z$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.3471553292579997E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+AA$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.0920066775961233E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+AB$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.8513004024434103E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+AC$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.6242396077415312E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23330))*($G23330+AD$5-$G$6))*$H23330/$I23330/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.4100705431417739E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23330)","v":15},1.1532902200113101E-2]
[{"$f":"'4.1. CAPEX'!A23331","v":"pe"},{"$f":"'4.1. CAPEX'!B23331","v":"pellet"},{"$f":"'4.1. CAPEX'!C23331","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23331","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23331","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23331","v":"low"},{"$f":"'4.1. CAPEX'!G23331","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23331,'5.2 Technology Specific'!$B:$B,$D23331,'5.2 Technology Specific'!$C:$C,$E23331)","v":7.6781469195122307},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23331,'5.4 Capacity Factor'!$C:$C,$D23331,'5.4 Capacity Factor'!$E:$E,$E23331)","v":2223.0000000000005},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+J$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(J$5))","v":3.202760339386772E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+K$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(K$5))","v":3.0203435506822029E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+L$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.8480372943726576E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+M$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(M$5))","v":2.6852923061227913E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+N$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(N$5))","v":2.5315887061090289E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+O$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(O$5))","v":2.3864344459919901E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+P$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(P$5))","v":2.2493638371647627E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+Q$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(Q$5))","v":2.1199361560580599E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+R$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.9977343225008283E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+S$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.882363647341206E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+T$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.7734506457285301E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+U$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.6706419126428181E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+V$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.5736030574343654E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+W$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.4820176943032648E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+X$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(X$5))","v":1.3955864858072483E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+Y$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(Y$5))","v":1.3140262366366942E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+Z$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(Z$5))","v":1.2370690350383766E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+AA$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(AA$5))","v":1.1644614394048947E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+AB$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(AB$5))","v":1.0959637076751951E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+AC$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(AC$5))","v":1.0313490673133923E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23331))*($G23331+AD$5-$G$6))*$H23331/$I23331/((1+'5.1 General Data'!$O$8)^(AD$5))","v":9.7040302374868813E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23331)","v":15},3.2819154401646525E-2]
[{"$f":"'4.1. CAPEX'!A23332","v":"pe"},{"$f":"'4.1. CAPEX'!B23332","v":"pellet"},{"$f":"'4.1. CAPEX'!C23332","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23332","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23332","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23332","v":"low"},{"$f":"'4.1. CAPEX'!G23332","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23332,'5.2 Technology Specific'!$B:$B,$D23332,'5.2 Technology Specific'!$C:$C,$E23332)","v":5.7242158877153324},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23332,'5.4 Capacity Factor'!$C:$C,$D23332,'5.4 Capacity Factor'!$E:$E,$E23332)","v":2346.5},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+J$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(J$5))","v":2.2620538153418587E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+K$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(K$5))","v":2.1332160163354597E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+L$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(L$5))","v":2.0115191101701645E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+M$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(M$5))","v":1.896575161017584E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+N$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(N$5))","v":1.7880169868179246E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+O$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(O$5))","v":1.6854970624036799E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+P$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(P$5))","v":1.5886864800270328E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+Q$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(Q$5))","v":1.4972739643111914E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+R$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(R$5))","v":1.4109649387995186E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+S$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(S$5))","v":1.3294806414220386E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+T$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(T$5))","v":1.2525572863372001E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+U$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(U$5))","v":1.1799452697379418E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+V$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(V$5))","v":1.1114084173355812E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+W$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(W$5))","v":1.0467232713530868E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+X$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(X$5))","v":9.8567841497133944E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+Y$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(Y$5))","v":9.2807383227820888E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+Z$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(Z$5))","v":8.7372030187111082E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+AA$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(AA$5))","v":8.2243882235929567E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+AB$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(AB$5))","v":7.7406006810286669E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+AC$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(AC$5))","v":7.2842387361154103E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23332))*($G23332+AD$5-$G$6))*$H23332/$I23332/((1+'5.1 General Data'!$O$8)^(AD$5))","v":6.8537874510781838E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23332)","v":15},2.3179596836381603E-2]
[{"$f":"'4.1. CAPEX'!A23333","v":"pe"},{"$f":"'4.1. CAPEX'!B23333","v":"pellet"},{"$f":"'4.1. CAPEX'!C23333","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23333","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23333","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23333","v":"low"},{"$f":"'4.1. CAPEX'!G23333","v":2030},{"$f":"SUMIFS('5.2 Technology Specific'!$I:$I,'5.2 Technology Specific'!$A:$A,$C23333,'5.2 Technology Specific'!$B:$B,$D23333,'5.2 Technology Specific'!$C:$C,$E23333)","v":2.9336431459331722},{"$f":"SUMIFS('5.4 Capacity Factor'!$J:$J,'5.4 Capacity Factor'!$B:$B,$C23333,'5.4 Capacity Factor'!$C:$C,$D23333,'5.4 Capacity Factor'!$E:$E,$E23333)","v":2470},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+J$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(J$5))","v":1.1013308829046138E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+K$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(K$5))","v":1.0386033536261999E-3},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+L$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(L$5))","v":9.793525258144269E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+M$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(M$5))","v":9.233895243393168E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+N$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(N$5))","v":8.7053557850171265E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+O$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(O$5))","v":8.2062148799481177E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+P$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(P$5))","v":7.7348711681396118E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+Q$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(Q$5))","v":7.289809136639513E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+R$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(R$5))","v":6.8695945748783386E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+S$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(S$5))","v":6.4728702681224467E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+T$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(T$5))","v":6.0983519167154656E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+U$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(U$5))","v":5.7448242693696405E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+V$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(V$5))","v":5.4111374593748579E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+W$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(W$5))","v":5.0962035331678546E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+X$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(X$5))","v":4.7989931612495596E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+Y$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(Y$5))","v":4.5185325219557524E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+Z$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(Z$5))","v":4.2539003490771186E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+AA$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(AA$5))","v":4.0042251347901988E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+AB$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(AB$5))","v":3.768682479802541E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+AC$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(AC$5))","v":3.5464925830341372E-4},{"$f":"(1+(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$B23333))*($G23333+AD$5-$G$6))*$H23333/$I23333/((1+'5.1 General Data'!$O$8)^(AD$5))","v":3.3369178635547818E-4},{"$f":"SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$C23333)","v":15},1.1285498901946814E-2]

{"sheet":"4.5. Total LCOE","index":20,"n_rows":23336,"n_cols":15,"rows_kept":281,"cut":true,"hidden":false,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,5,7,5],[6,4,7,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"(1-(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C4))*($G4-$G$4))*SUMIFS('5.2 Technology Specific'!$F:$F,'5.2 Technology Specific'!$A:$A,$C4,'5.2 Technology Specific'!$B:$B,$D4,'5.2 Technology Specific'!$C:$C,$E4)*SUMIFS('5.2 Technology Specific'!$E:$E,'5.2 Technology Specific'!$A:$A,$C4,'5.2 Technology Specific'!$B:$B,$D4,'5.2 Technology Specific'!$C:$C,$E4)","v":0}]
[]
[]
["Fuel","Technology","Market","Building","Szenario","Year","IC_HU","IC_EQ","MC_HU","MC_EQ","FC","LCOH","LCOH"]
[null,null,null,null,null,null,"[€/MWh]","[€/MWh]","[€/MWh]","[€/MWh]","[€/MWh]","[€/MWh]","[€/kWh]"]
[{"$f":"'4.1. CAPEX'!B6","v":"gas"},{"$f":"'4.1. CAPEX'!C6","v":"gas"},{"$f":"'4.1. CAPEX'!D6","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E6","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F6","v":"high"},{"$f":"'4.1. CAPEX'!G6","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B9,'4.1. CAPEX'!$D:$D,$C9,'4.1. CAPEX'!$E:$E,$D9,'4.1. CAPEX'!$G:$G,$F9,'4.1. CAPEX'!$F:$F,$E9)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.323318540541603},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B9,'4.1. CAPEX'!$D:$D,$C9,'4.1. CAPEX'!$E:$E,$D9,'4.1. CAPEX'!$G:$G,$F9,'4.1. CAPEX'!$F:$F,$E9)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5298939076082636},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B9,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C9,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D9,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E9,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F9)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7254391376949938},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B9,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C9,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D9,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E9,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F9)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1697054915632599},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B9,'4.2. Fuelcost'!$D:$D,$C9,'4.2. Fuelcost'!$E:$E,$D9,'4.2. Fuelcost'!$G:$G,$F9,'4.2. Fuelcost'!$F:$F,$E9)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},{"$f":"SUM(G9:K9)","v":182.50606977735967},{"$f":"L9/1000","v":0.18250606977735967},{"$f":"RIGHT(D9,3)","v":"igh"},{"$f":"LEFT(D9,3)","v":"SFH"}]
[{"$f":"'4.1. CAPEX'!B7","v":"gas"},{"$f":"'4.1. CAPEX'!C7","v":"gas"},{"$f":"'4.1. CAPEX'!D7","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E7","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F7","v":"high"},{"$f":"'4.1. CAPEX'!G7","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B10,'4.1. CAPEX'!$D:$D,$C10,'4.1. CAPEX'!$E:$E,$D10,'4.1. CAPEX'!$G:$G,$F10,'4.1. CAPEX'!$F:$F,$E10)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.975234908031785},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B10,'4.1. CAPEX'!$D:$D,$C10,'4.1. CAPEX'!$E:$E,$D10,'4.1. CAPEX'!$G:$G,$F10,'4.1. CAPEX'!$F:$F,$E10)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7525415574759},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B10,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C10,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D10,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E10,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F10)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4306591817901921},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B10,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C10,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D10,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E10,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F10)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82881142417365994},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B10,'4.2. Fuelcost'!$D:$D,$C10,'4.2. Fuelcost'!$E:$E,$D10,'4.2. Fuelcost'!$G:$G,$F10,'4.2. Fuelcost'!$F:$F,$E10)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},{"$f":"SUM(G10:K10)","v":167.74495977142308},{"$f":"L10/1000","v":0.16774495977142309},{"$f":"RIGHT(D10,3)","v":"igh"},{"$f":"LEFT(D10,3)","v":"sMF"}]
[{"$f":"'4.1. CAPEX'!B8","v":"gas"},{"$f":"'4.1. CAPEX'!C8","v":"gas"},{"$f":"'4.1. CAPEX'!D8","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E8","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F8","v":"high"},{"$f":"'4.1. CAPEX'!G8","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B11,'4.1. CAPEX'!$D:$D,$C11,'4.1. CAPEX'!$E:$E,$D11,'4.1. CAPEX'!$G:$G,$F11,'4.1. CAPEX'!$F:$F,$E11)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2692765698730657},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B11,'4.1. CAPEX'!$D:$D,$C11,'4.1. CAPEX'!$E:$E,$D11,'4.1. CAPEX'!$G:$G,$F11,'4.1. CAPEX'!$F:$F,$E11)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9864246517823392},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B11,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C11,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D11,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E11,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F11)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5389903188858962},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B11,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C11,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D11,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E11,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F11)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48929640267771102},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B11,'4.2. Fuelcost'!$D:$D,$C11,'4.2. Fuelcost'!$E:$E,$D11,'4.2. Fuelcost'!$G:$G,$F11,'4.2. Fuelcost'!$F:$F,$E11)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.04170064317057,0.15504170064317058,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B9","v":"gas"},{"$f":"'4.1. CAPEX'!C9","v":"gas"},{"$f":"'4.1. CAPEX'!D9","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E9","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F9","v":"high"},{"$f":"'4.1. CAPEX'!G9","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B12,'4.1. CAPEX'!$D:$D,$C12,'4.1. CAPEX'!$E:$E,$D12,'4.1. CAPEX'!$G:$G,$F12,'4.1. CAPEX'!$F:$F,$E12)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.278849531376796},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B12,'4.1. CAPEX'!$D:$D,$C12,'4.1. CAPEX'!$E:$E,$D12,'4.1. CAPEX'!$G:$G,$F12,'4.1. CAPEX'!$F:$F,$E12)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.2570469369404318},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B12,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C12,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D12,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E12,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F12)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.4690415014500946},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B12,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C12,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D12,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E12,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F12)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1362160736284219},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B12,'4.2. Fuelcost'!$D:$D,$C12,'4.2. Fuelcost'!$E:$E,$D12,'4.2. Fuelcost'!$G:$G,$F12,'4.2. Fuelcost'!$F:$F,$E12)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},180.8988667433473,0.18089886674334729,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B10","v":"gas"},{"$f":"'4.1. CAPEX'!C10","v":"gas"},{"$f":"'4.1. CAPEX'!D10","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E10","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F10","v":"high"},{"$f":"'4.1. CAPEX'!G10","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B13,'4.1. CAPEX'!$D:$D,$C13,'4.1. CAPEX'!$E:$E,$D13,'4.1. CAPEX'!$G:$G,$F13,'4.1. CAPEX'!$F:$F,$E13)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.349393446754965},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B13,'4.1. CAPEX'!$D:$D,$C13,'4.1. CAPEX'!$E:$E,$D13,'4.1. CAPEX'!$G:$G,$F13,'4.1. CAPEX'!$F:$F,$E13)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.5592119647093874},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B13,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C13,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D13,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E13,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F13)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2770267906637724},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B13,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C13,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D13,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E13,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F13)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.80508202188092914},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B13,'4.2. Fuelcost'!$D:$D,$C13,'4.2. Fuelcost'!$E:$E,$D13,'4.2. Fuelcost'!$G:$G,$F13,'4.2. Fuelcost'!$F:$F,$E13)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},166.74842692396061,0.16674842692396061,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B11","v":"gas"},{"$f":"'4.1. CAPEX'!C11","v":"gas"},{"$f":"'4.1. CAPEX'!D11","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E11","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11","v":"high"},{"$f":"'4.1. CAPEX'!G11","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B14,'4.1. CAPEX'!$D:$D,$C14,'4.1. CAPEX'!$E:$E,$D14,'4.1. CAPEX'!$G:$G,$F14,'4.1. CAPEX'!$F:$F,$E14)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9885247087803419},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B14,'4.1. CAPEX'!$D:$D,$C14,'4.1. CAPEX'!$E:$E,$D14,'4.1. CAPEX'!$G:$G,$F14,'4.1. CAPEX'!$F:$F,$E14)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.8722907589416193},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B14,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C14,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D14,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E14,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F14)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.4700709800410885},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B14,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C14,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D14,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E14,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F14)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.47528753305926785},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B14,'4.2. Fuelcost'!$D:$D,$C14,'4.2. Fuelcost'!$E:$E,$D14,'4.2. Fuelcost'!$G:$G,$F14,'4.2. Fuelcost'!$F:$F,$E14)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},154.56388668077386,0.15456388668077387,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B12","v":"gas"},{"$f":"'4.1. CAPEX'!C12","v":"gas"},{"$f":"'4.1. CAPEX'!D12","v":"Berlin"},{"$f":"'4.1. CAPEX'!E12","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F12","v":"high"},{"$f":"'4.1. CAPEX'!G12","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B15,'4.1. CAPEX'!$D:$D,$C15,'4.1. CAPEX'!$E:$E,$D15,'4.1. CAPEX'!$G:$G,$F15,'4.1. CAPEX'!$F:$F,$E15)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.211535067307025},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B15,'4.1. CAPEX'!$D:$D,$C15,'4.1. CAPEX'!$E:$E,$D15,'4.1. CAPEX'!$G:$G,$F15,'4.1. CAPEX'!$F:$F,$E15)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7584215811252637},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B15,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C15,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D15,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E15,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F15)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9434797075328811},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B15,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C15,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D15,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E15,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F15)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1977551296052535},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B15,'4.2. Fuelcost'!$D:$D,$C15,'4.2. Fuelcost'!$E:$E,$D15,'4.2. Fuelcost'!$G:$G,$F15,'4.2. Fuelcost'!$F:$F,$E15)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},183.86890418552198,0.18386890418552199,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B13","v":"gas"},{"$f":"'4.1. CAPEX'!C13","v":"gas"},{"$f":"'4.1. CAPEX'!D13","v":"Berlin"},{"$f":"'4.1. CAPEX'!E13","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F13","v":"high"},{"$f":"'4.1. CAPEX'!G13","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B16,'4.1. CAPEX'!$D:$D,$C16,'4.1. CAPEX'!$E:$E,$D16,'4.1. CAPEX'!$G:$G,$F16,'4.1. CAPEX'!$F:$F,$E16)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.507450535459165},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B16,'4.1. CAPEX'!$D:$D,$C16,'4.1. CAPEX'!$E:$E,$D16,'4.1. CAPEX'!$G:$G,$F16,'4.1. CAPEX'!$F:$F,$E16)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9144680833551453},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B16,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C16,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D16,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E16,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F16)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5613081791731718},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B16,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C16,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D16,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E16,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F16)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84868639323281159},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B16,'4.2. Fuelcost'!$D:$D,$C16,'4.2. Fuelcost'!$E:$E,$D16,'4.2. Fuelcost'!$G:$G,$F16,'4.2. Fuelcost'!$F:$F,$E16)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},168.58962589117183,0.16858962589117182,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B14","v":"gas"},{"$f":"'4.1. CAPEX'!C14","v":"gas"},{"$f":"'4.1. CAPEX'!D14","v":"Berlin"},{"$f":"'4.1. CAPEX'!E14","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F14","v":"high"},{"$f":"'4.1. CAPEX'!G14","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B17,'4.1. CAPEX'!$D:$D,$C17,'4.1. CAPEX'!$E:$E,$D17,'4.1. CAPEX'!$G:$G,$F17,'4.1. CAPEX'!$F:$F,$E17)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.508027974418912},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B17,'4.1. CAPEX'!$D:$D,$C17,'4.1. CAPEX'!$E:$E,$D17,'4.1. CAPEX'!$G:$G,$F17,'4.1. CAPEX'!$F:$F,$E17)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0820194569454173},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B17,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C17,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D17,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E17,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F17)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5975993300088349},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B17,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C17,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D17,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E17,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F17)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.50102977239286639},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B17,'4.2. Fuelcost'!$D:$D,$C17,'4.2. Fuelcost'!$E:$E,$D17,'4.2. Fuelcost'!$G:$G,$F17,'4.2. Fuelcost'!$F:$F,$E17)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.44638923371758,0.15544638923371759,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B15","v":"gas"},{"$f":"'4.1. CAPEX'!C15","v":"gas"},{"$f":"'4.1. CAPEX'!D15","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E15","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F15","v":"high"},{"$f":"'4.1. CAPEX'!G15","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B18,'4.1. CAPEX'!$D:$D,$C18,'4.1. CAPEX'!$E:$E,$D18,'4.1. CAPEX'!$G:$G,$F18,'4.1. CAPEX'!$F:$F,$E18)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.596618636784999},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B18,'4.1. CAPEX'!$D:$D,$C18,'4.1. CAPEX'!$E:$E,$D18,'4.1. CAPEX'!$G:$G,$F18,'4.1. CAPEX'!$F:$F,$E18)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6005448255283365},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B18,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C18,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D18,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E18,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F18)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7925292074313308},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B18,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C18,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D18,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E18,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F18)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1783772320334367},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B18,'4.2. Fuelcost'!$D:$D,$C18,'4.2. Fuelcost'!$E:$E,$D18,'4.2. Fuelcost'!$G:$G,$F18,'4.2. Fuelcost'!$F:$F,$E18)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},182.92578260172965,0.18292578260172965,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B16","v":"gas"},{"$f":"'4.1. CAPEX'!C16","v":"gas"},{"$f":"'4.1. CAPEX'!D16","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E16","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F16","v":"high"},{"$f":"'4.1. CAPEX'!G16","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B19,'4.1. CAPEX'!$D:$D,$C19,'4.1. CAPEX'!$E:$E,$D19,'4.1. CAPEX'!$G:$G,$F19,'4.1. CAPEX'!$F:$F,$E19)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.138995182486305},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B19,'4.1. CAPEX'!$D:$D,$C19,'4.1. CAPEX'!$E:$E,$D19,'4.1. CAPEX'!$G:$G,$F19,'4.1. CAPEX'!$F:$F,$E19)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8026022679050282},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B19,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C19,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D19,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E19,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F19)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4708592709383876},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B19,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C19,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D19,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E19,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F19)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.83495590893584204},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B19,'4.2. Fuelcost'!$D:$D,$C19,'4.2. Fuelcost'!$E:$E,$D19,'4.2. Fuelcost'!$G:$G,$F19,'4.2. Fuelcost'!$F:$F,$E19)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},168.00512533021711,0.16800512533021711,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B17","v":"gas"},{"$f":"'4.1. CAPEX'!C17","v":"gas"},{"$f":"'4.1. CAPEX'!D17","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E17","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F17","v":"high"},{"$f":"'4.1. CAPEX'!G17","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B20,'4.1. CAPEX'!$D:$D,$C20,'4.1. CAPEX'!$E:$E,$D20,'4.1. CAPEX'!$G:$G,$F20,'4.1. CAPEX'!$F:$F,$E20)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.342739267170816},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B20,'4.1. CAPEX'!$D:$D,$C20,'4.1. CAPEX'!$E:$E,$D20,'4.1. CAPEX'!$G:$G,$F20,'4.1. CAPEX'!$F:$F,$E20)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0159784499251261},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B20,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C20,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D20,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E20,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F20)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.557024039153365},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B20,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C20,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D20,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E20,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F20)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49292385544049294},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B20,'4.2. Fuelcost'!$D:$D,$C20,'4.2. Fuelcost'!$E:$E,$D20,'4.2. Fuelcost'!$G:$G,$F20,'4.2. Fuelcost'!$F:$F,$E20)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.16637831164135,0.15516637831164135,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B18","v":"gas"},{"$f":"'4.1. CAPEX'!C18","v":"gas"},{"$f":"'4.1. CAPEX'!D18","v":"Bremen"},{"$f":"'4.1. CAPEX'!E18","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F18","v":"high"},{"$f":"'4.1. CAPEX'!G18","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B21,'4.1. CAPEX'!$D:$D,$C21,'4.1. CAPEX'!$E:$E,$D21,'4.1. CAPEX'!$G:$G,$F21,'4.1. CAPEX'!$F:$F,$E21)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.228081440236569},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B21,'4.1. CAPEX'!$D:$D,$C21,'4.1. CAPEX'!$E:$E,$D21,'4.1. CAPEX'!$G:$G,$F21,'4.1. CAPEX'!$F:$F,$E21)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7626493704800232},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B21,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C21,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D21,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E21,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F21)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9475415330828376},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B21,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C21,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D21,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E21,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F21)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1982740512714738},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B21,'4.2. Fuelcost'!$D:$D,$C21,'4.2. Fuelcost'!$E:$E,$D21,'4.2. Fuelcost'!$G:$G,$F21,'4.2. Fuelcost'!$F:$F,$E21)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},183.89425909502245,0.18389425909502244,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B19","v":"gas"},{"$f":"'4.1. CAPEX'!C19","v":"gas"},{"$f":"'4.1. CAPEX'!D19","v":"Bremen"},{"$f":"'4.1. CAPEX'!E19","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F19","v":"high"},{"$f":"'4.1. CAPEX'!G19","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B22,'4.1. CAPEX'!$D:$D,$C22,'4.1. CAPEX'!$E:$E,$D22,'4.1. CAPEX'!$G:$G,$F22,'4.1. CAPEX'!$F:$F,$E22)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.517365052905047},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B22,'4.1. CAPEX'!$D:$D,$C22,'4.1. CAPEX'!$E:$E,$D22,'4.1. CAPEX'!$G:$G,$F22,'4.1. CAPEX'!$F:$F,$E22)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.917463743494813},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B22,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C22,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D22,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E22,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F22)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.563742008052083},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B22,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C22,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D22,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E22,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F22)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84905408254291259},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B22,'4.2. Fuelcost'!$D:$D,$C22,'4.2. Fuelcost'!$E:$E,$D22,'4.2. Fuelcost'!$G:$G,$F22,'4.2. Fuelcost'!$F:$F,$E22)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},168.6053375869464,0.1686053375869464,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B20","v":"gas"},{"$f":"'4.1. CAPEX'!C20","v":"gas"},{"$f":"'4.1. CAPEX'!D20","v":"Bremen"},{"$f":"'4.1. CAPEX'!E20","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F20","v":"high"},{"$f":"'4.1. CAPEX'!G20","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23,'4.1. CAPEX'!$D:$D,$C23,'4.1. CAPEX'!$E:$E,$D23,'4.1. CAPEX'!$G:$G,$F23,'4.1. CAPEX'!$F:$F,$E23)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.5124756171479383},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23,'4.1. CAPEX'!$D:$D,$C23,'4.1. CAPEX'!$E:$E,$D23,'4.1. CAPEX'!$G:$G,$F23,'4.1. CAPEX'!$F:$F,$E23)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0837879723003372},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5986911432388855},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.50124684113913132},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23,'4.2. Fuelcost'!$D:$D,$C23,'4.2. Fuelcost'!$E:$E,$D23,'4.2. Fuelcost'!$G:$G,$F23,'4.2. Fuelcost'!$F:$F,$E23)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.45391427377785,0.15545391427377786,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B21","v":"gas"},{"$f":"'4.1. CAPEX'!C21","v":"gas"},{"$f":"'4.1. CAPEX'!D21","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E21","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F21","v":"high"},{"$f":"'4.1. CAPEX'!G21","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B24,'4.1. CAPEX'!$D:$D,$C24,'4.1. CAPEX'!$E:$E,$D24,'4.1. CAPEX'!$G:$G,$F24,'4.1. CAPEX'!$F:$F,$E24)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B24)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.527103813505903},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B24,'4.1. CAPEX'!$D:$D,$C24,'4.1. CAPEX'!$E:$E,$D24,'4.1. CAPEX'!$G:$G,$F24,'4.1. CAPEX'!$F:$F,$E24)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B24)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5826030476723858},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B24,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C24,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D24,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E24,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F24)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B24)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7754646165087218},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B24,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C24,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D24,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E24,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F24)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B24)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1761750463333671},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B24,'4.2. Fuelcost'!$D:$D,$C24,'4.2. Fuelcost'!$E:$E,$D24,'4.2. Fuelcost'!$G:$G,$F24,'4.2. Fuelcost'!$F:$F,$E24)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B24)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},182.81905922397192,0.18281905922397193,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B22","v":"gas"},{"$f":"'4.1. CAPEX'!C22","v":"gas"},{"$f":"'4.1. CAPEX'!D22","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E22","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F22","v":"high"},{"$f":"'4.1. CAPEX'!G22","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B25,'4.1. CAPEX'!$D:$D,$C25,'4.1. CAPEX'!$E:$E,$D25,'4.1. CAPEX'!$G:$G,$F25,'4.1. CAPEX'!$F:$F,$E25)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B25)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.097342191158033},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B25,'4.1. CAPEX'!$D:$D,$C25,'4.1. CAPEX'!$E:$E,$D25,'4.1. CAPEX'!$G:$G,$F25,'4.1. CAPEX'!$F:$F,$E25)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B25)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7898893666112805},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B25,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C25,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D25,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E25,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F25)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B25)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4606342394387584},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B25,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C25,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D25,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E25,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F25)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B25)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.83339551900903197},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B25,'4.2. Fuelcost'!$D:$D,$C25,'4.2. Fuelcost'!$E:$E,$D25,'4.2. Fuelcost'!$G:$G,$F25,'4.2. Fuelcost'!$F:$F,$E25)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B25)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},167.93897401616866,0.16793897401616867,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B23","v":"gas"},{"$f":"'4.1. CAPEX'!C23","v":"gas"},{"$f":"'4.1. CAPEX'!D23","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E23","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F23","v":"high"},{"$f":"'4.1. CAPEX'!G23","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B26,'4.1. CAPEX'!$D:$D,$C26,'4.1. CAPEX'!$E:$E,$D26,'4.1. CAPEX'!$G:$G,$F26,'4.1. CAPEX'!$F:$F,$E26)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B26)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.3240537764210787},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B26,'4.1. CAPEX'!$D:$D,$C26,'4.1. CAPEX'!$E:$E,$D26,'4.1. CAPEX'!$G:$G,$F26,'4.1. CAPEX'!$F:$F,$E26)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B26)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0084732724031928},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B26,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C26,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D26,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E26,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F26)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B26)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5524371001266728},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B26,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C26,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D26,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E26,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F26)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B26)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49200266497943707},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B26,'4.2. Fuelcost'!$D:$D,$C26,'4.2. Fuelcost'!$E:$E,$D26,'4.2. Fuelcost'!$G:$G,$F26,'4.2. Fuelcost'!$F:$F,$E26)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B26)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.13467951388193,0.15513467951388193,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B24","v":"gas"},{"$f":"'4.1. CAPEX'!C24","v":"gas"},{"$f":"'4.1. CAPEX'!D24","v":"Hesse"},{"$f":"'4.1. CAPEX'!E24","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F24","v":"high"},{"$f":"'4.1. CAPEX'!G24","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B27,'4.1. CAPEX'!$D:$D,$C27,'4.1. CAPEX'!$E:$E,$D27,'4.1. CAPEX'!$G:$G,$F27,'4.1. CAPEX'!$F:$F,$E27)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B27)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.362420546755228},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B27,'4.1. CAPEX'!$D:$D,$C27,'4.1. CAPEX'!$E:$E,$D27,'4.1. CAPEX'!$G:$G,$F27,'4.1. CAPEX'!$F:$F,$E27)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B27)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5400206832696561},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B27,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C27,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D27,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E27,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F27)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B27)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7350379499887385},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B27,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C27,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D27,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E27,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F27)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B27)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1709484587167043},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B27,'4.2. Fuelcost'!$D:$D,$C27,'4.2. Fuelcost'!$E:$E,$D27,'4.2. Fuelcost'!$G:$G,$F27,'4.2. Fuelcost'!$F:$F,$E27)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B27)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},182.56614033868186,0.18256614033868185,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B25","v":"gas"},{"$f":"'4.1. CAPEX'!C25","v":"gas"},{"$f":"'4.1. CAPEX'!D25","v":"Hesse"},{"$f":"'4.1. CAPEX'!E25","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F25","v":"high"},{"$f":"'4.1. CAPEX'!G25","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B28,'4.1. CAPEX'!$D:$D,$C28,'4.1. CAPEX'!$E:$E,$D28,'4.1. CAPEX'!$G:$G,$F28,'4.1. CAPEX'!$F:$F,$E28)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B28)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.998664666591267},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B28,'4.1. CAPEX'!$D:$D,$C28,'4.1. CAPEX'!$E:$E,$D28,'4.1. CAPEX'!$G:$G,$F28,'4.1. CAPEX'!$F:$F,$E28)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B28)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7597170280697716},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B28,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C28,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D28,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E28,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F28)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B28)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4364107499647654},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B28,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C28,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D28,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E28,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F28)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B28)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82969214618794196},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B28,'4.2. Fuelcost'!$D:$D,$C28,'4.2. Fuelcost'!$E:$E,$D28,'4.2. Fuelcost'!$G:$G,$F28,'4.2. Fuelcost'!$F:$F,$E28)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B28)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},167.78219729076531,0.16778219729076532,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B26","v":"gas"},{"$f":"'4.1. CAPEX'!C26","v":"gas"},{"$f":"'4.1. CAPEX'!D26","v":"Hesse"},{"$f":"'4.1. CAPEX'!E26","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F26","v":"high"},{"$f":"'4.1. CAPEX'!G26","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B29,'4.1. CAPEX'!$D:$D,$C29,'4.1. CAPEX'!$E:$E,$D29,'4.1. CAPEX'!$G:$G,$F29,'4.1. CAPEX'!$F:$F,$E29)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B29)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.279787136410329},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B29,'4.1. CAPEX'!$D:$D,$C29,'4.1. CAPEX'!$E:$E,$D29,'4.1. CAPEX'!$G:$G,$F29,'4.1. CAPEX'!$F:$F,$E29)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B29)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9906607564579013},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B29,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C29,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D29,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E29,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F29)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B29)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.541570466685499},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B29,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C29,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D29,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E29,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F29)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B29)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48981634497191495},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B29,'4.2. Fuelcost'!$D:$D,$C29,'4.2. Fuelcost'!$E:$E,$D29,'4.2. Fuelcost'!$G:$G,$F29,'4.2. Fuelcost'!$F:$F,$E29)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B29)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.0595474044772,0.15505954740447719,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B27","v":"gas"},{"$f":"'4.1. CAPEX'!C27","v":"gas"},{"$f":"'4.1. CAPEX'!D27","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E27","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F27","v":"high"},{"$f":"'4.1. CAPEX'!G27","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B30,'4.1. CAPEX'!$D:$D,$C30,'4.1. CAPEX'!$E:$E,$D30,'4.1. CAPEX'!$G:$G,$F30,'4.1. CAPEX'!$F:$F,$E30)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B30)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.165948265142273},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B30,'4.1. CAPEX'!$D:$D,$C30,'4.1. CAPEX'!$E:$E,$D30,'4.1. CAPEX'!$G:$G,$F30,'4.1. CAPEX'!$F:$F,$E30)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B30)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.4890746089907161},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B30,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C30,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D30,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E30,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F30)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B30)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.6868076739813285},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B30,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C30,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D30,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E30,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F30)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B30)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1646953038090617},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B30,'4.2. Fuelcost'!$D:$D,$C30,'4.2. Fuelcost'!$E:$E,$D30,'4.2. Fuelcost'!$G:$G,$F30,'4.2. Fuelcost'!$F:$F,$E30)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B30)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},182.26423855187494,0.18226423855187493,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B28","v":"gas"},{"$f":"'4.1. CAPEX'!C28","v":"gas"},{"$f":"'4.1. CAPEX'!D28","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E28","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F28","v":"high"},{"$f":"'4.1. CAPEX'!G28","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B31,'4.1. CAPEX'!$D:$D,$C31,'4.1. CAPEX'!$E:$E,$D31,'4.1. CAPEX'!$G:$G,$F31,'4.1. CAPEX'!$F:$F,$E31)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B31)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.880939297292501},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B31,'4.1. CAPEX'!$D:$D,$C31,'4.1. CAPEX'!$E:$E,$D31,'4.1. CAPEX'!$G:$G,$F31,'4.1. CAPEX'!$F:$F,$E31)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B31)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7236184642143888},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B31,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C31,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D31,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E31,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F31)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B31)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4075113703284101},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B31,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C31,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D31,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E31,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F31)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B31)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82526138454583386},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B31,'4.2. Fuelcost'!$D:$D,$C31,'4.2. Fuelcost'!$E:$E,$D31,'4.2. Fuelcost'!$G:$G,$F31,'4.2. Fuelcost'!$F:$F,$E31)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B31)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},167.5950432163327,0.1675950432163327,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B29","v":"gas"},{"$f":"'4.1. CAPEX'!C29","v":"gas"},{"$f":"'4.1. CAPEX'!D29","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E29","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F29","v":"high"},{"$f":"'4.1. CAPEX'!G29","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B32,'4.1. CAPEX'!$D:$D,$C32,'4.1. CAPEX'!$E:$E,$D32,'4.1. CAPEX'!$G:$G,$F32,'4.1. CAPEX'!$F:$F,$E32)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B32)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.226975652075259},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B32,'4.1. CAPEX'!$D:$D,$C32,'4.1. CAPEX'!$E:$E,$D32,'4.1. CAPEX'!$G:$G,$F32,'4.1. CAPEX'!$F:$F,$E32)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B32)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9693496392108378},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B32,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C32,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D32,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E32,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F32)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B32)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5286062335380513},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B32,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C32,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D32,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E32,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F32)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B32)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48720060432286799},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B32,'4.2. Fuelcost'!$D:$D,$C32,'4.2. Fuelcost'!$E:$E,$D32,'4.2. Fuelcost'!$G:$G,$F32,'4.2. Fuelcost'!$F:$F,$E32)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B32)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},154.96984482909858,0.15496984482909856,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B30","v":"gas"},{"$f":"'4.1. CAPEX'!C30","v":"gas"},{"$f":"'4.1. CAPEX'!D30","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E30","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F30","v":"high"},{"$f":"'4.1. CAPEX'!G30","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B33,'4.1. CAPEX'!$D:$D,$C33,'4.1. CAPEX'!$E:$E,$D33,'4.1. CAPEX'!$G:$G,$F33,'4.1. CAPEX'!$F:$F,$E33)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B33)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.938878385844426},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B33,'4.1. CAPEX'!$D:$D,$C33,'4.1. CAPEX'!$E:$E,$D33,'4.1. CAPEX'!$G:$G,$F33,'4.1. CAPEX'!$F:$F,$E33)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B33)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6886016186942072},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B33,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C33,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D33,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E33,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F33)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B33)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.8765475841094288},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B33,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C33,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D33,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E33,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F33)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B33)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1891853811622883},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B33,'4.2. Fuelcost'!$D:$D,$C33,'4.2. Fuelcost'!$E:$E,$D33,'4.2. Fuelcost'!$G:$G,$F33,'4.2. Fuelcost'!$F:$F,$E33)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B33)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},183.45092566976192,0.18345092566976193,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B31","v":"gas"},{"$f":"'4.1. CAPEX'!C31","v":"gas"},{"$f":"'4.1. CAPEX'!D31","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E31","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F31","v":"high"},{"$f":"'4.1. CAPEX'!G31","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B34,'4.1. CAPEX'!$D:$D,$C34,'4.1. CAPEX'!$E:$E,$D34,'4.1. CAPEX'!$G:$G,$F34,'4.1. CAPEX'!$F:$F,$E34)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B34)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.344075792449898},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B34,'4.1. CAPEX'!$D:$D,$C34,'4.1. CAPEX'!$E:$E,$D34,'4.1. CAPEX'!$G:$G,$F34,'4.1. CAPEX'!$F:$F,$E34)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B34)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8649961582290189},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B34,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C34,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D34,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E34,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F34)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B34)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.521202730794966},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B34,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C34,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D34,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E34,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F34)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B34)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84261417636877756},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B34,'4.2. Fuelcost'!$D:$D,$C34,'4.2. Fuelcost'!$E:$E,$D34,'4.2. Fuelcost'!$G:$G,$F34,'4.2. Fuelcost'!$F:$F,$E34)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B34)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},168.33060155779421,0.16833060155779422,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B32","v":"gas"},{"$f":"'4.1. CAPEX'!C32","v":"gas"},{"$f":"'4.1. CAPEX'!D32","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E32","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F32","v":"high"},{"$f":"'4.1. CAPEX'!G32","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B35,'4.1. CAPEX'!$D:$D,$C35,'4.1. CAPEX'!$E:$E,$D35,'4.1. CAPEX'!$G:$G,$F35,'4.1. CAPEX'!$F:$F,$E35)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B35)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.4347382261465293},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B35,'4.1. CAPEX'!$D:$D,$C35,'4.1. CAPEX'!$E:$E,$D35,'4.1. CAPEX'!$G:$G,$F35,'4.1. CAPEX'!$F:$F,$E35)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B35)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.052813253589945},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B35,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C35,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D35,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E35,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F35)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B35)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5796080654972646},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B35,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C35,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D35,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E35,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F35)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B35)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49744498364455347},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B35,'4.2. Fuelcost'!$D:$D,$C35,'4.2. Fuelcost'!$E:$E,$D35,'4.2. Fuelcost'!$G:$G,$F35,'4.2. Fuelcost'!$F:$F,$E35)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B35)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.32231722882986,0.15532231722882986,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B33","v":"gas"},{"$f":"'4.1. CAPEX'!C33","v":"gas"},{"$f":"'4.1. CAPEX'!D33","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E33","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F33","v":"high"},{"$f":"'4.1. CAPEX'!G33","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B36,'4.1. CAPEX'!$D:$D,$C36,'4.1. CAPEX'!$E:$E,$D36,'4.1. CAPEX'!$G:$G,$F36,'4.1. CAPEX'!$F:$F,$E36)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B36)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.515522121819533},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B36,'4.1. CAPEX'!$D:$D,$C36,'4.1. CAPEX'!$E:$E,$D36,'4.1. CAPEX'!$G:$G,$F36,'4.1. CAPEX'!$F:$F,$E36)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B36)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.8359260353259543},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B36,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C36,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D36,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E36,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F36)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B36)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.018102852443981},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B36,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C36,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D36,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E36,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F36)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B36)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.2072680776588289},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B36,'4.2. Fuelcost'!$D:$D,$C36,'4.2. Fuelcost'!$E:$E,$D36,'4.2. Fuelcost'!$G:$G,$F36,'4.2. Fuelcost'!$F:$F,$E36)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B36)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},184.33453178719986,0.18433453178719986,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B34","v":"gas"},{"$f":"'4.1. CAPEX'!C34","v":"gas"},{"$f":"'4.1. CAPEX'!D34","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E34","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F34","v":"high"},{"$f":"'4.1. CAPEX'!G34","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B37,'4.1. CAPEX'!$D:$D,$C37,'4.1. CAPEX'!$E:$E,$D37,'4.1. CAPEX'!$G:$G,$F37,'4.1. CAPEX'!$F:$F,$E37)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B37)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.689598306944962},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B37,'4.1. CAPEX'!$D:$D,$C37,'4.1. CAPEX'!$E:$E,$D37,'4.1. CAPEX'!$G:$G,$F37,'4.1. CAPEX'!$F:$F,$E37)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B37)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9693849641676211},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B37,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C37,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D37,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E37,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F37)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B37)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.6060220554552247},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B37,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C37,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D37,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E37,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F37)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B37)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.85542692756495098},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B37,'4.2. Fuelcost'!$D:$D,$C37,'4.2. Fuelcost'!$E:$E,$D37,'4.2. Fuelcost'!$G:$G,$F37,'4.2. Fuelcost'!$F:$F,$E37)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B37)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},168.87814495408432,0.16887814495408432,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B35","v":"gas"},{"$f":"'4.1. CAPEX'!C35","v":"gas"},{"$f":"'4.1. CAPEX'!D35","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E35","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F35","v":"high"},{"$f":"'4.1. CAPEX'!G35","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B38,'4.1. CAPEX'!$D:$D,$C38,'4.1. CAPEX'!$E:$E,$D38,'4.1. CAPEX'!$G:$G,$F38,'4.1. CAPEX'!$F:$F,$E38)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B38)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.5897392847149705},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B38,'4.1. CAPEX'!$D:$D,$C38,'4.1. CAPEX'!$E:$E,$D38,'4.1. CAPEX'!$G:$G,$F38,'4.1. CAPEX'!$F:$F,$E38)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B38)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.1144401396774581},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B38,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C38,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D38,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E38,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F38)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B38)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.6176579307241752},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B38,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C38,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D38,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E38,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F38)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B38)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.5050091084693803},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B38,'4.2. Fuelcost'!$D:$D,$C38,'4.2. Fuelcost'!$E:$E,$D38,'4.2. Fuelcost'!$G:$G,$F38,'4.2. Fuelcost'!$F:$F,$E38)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B38)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.58455916353753,0.15558455916353753,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B36","v":"gas"},{"$f":"'4.1. CAPEX'!C36","v":"gas"},{"$f":"'4.1. CAPEX'!D36","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E36","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F36","v":"high"},{"$f":"'4.1. CAPEX'!G36","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B39,'4.1. CAPEX'!$D:$D,$C39,'4.1. CAPEX'!$E:$E,$D39,'4.1. CAPEX'!$G:$G,$F39,'4.1. CAPEX'!$F:$F,$E39)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B39)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.793864144352373},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B39,'4.1. CAPEX'!$D:$D,$C39,'4.1. CAPEX'!$E:$E,$D39,'4.1. CAPEX'!$G:$G,$F39,'4.1. CAPEX'!$F:$F,$E39)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B39)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6513488973666686},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B39,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C39,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D39,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E39,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F39)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B39)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.8409492959705211},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B39,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C39,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D39,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E39,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F39)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B39)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1846129574674444},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B39,'4.2. Fuelcost'!$D:$D,$C39,'4.2. Fuelcost'!$E:$E,$D39,'4.2. Fuelcost'!$G:$G,$F39,'4.2. Fuelcost'!$F:$F,$E39)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B39)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},183.22848799510857,0.18322848799510857,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B37","v":"gas"},{"$f":"'4.1. CAPEX'!C37","v":"gas"},{"$f":"'4.1. CAPEX'!D37","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E37","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F37","v":"high"},{"$f":"'4.1. CAPEX'!G37","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B40,'4.1. CAPEX'!$D:$D,$C40,'4.1. CAPEX'!$E:$E,$D40,'4.1. CAPEX'!$G:$G,$F40,'4.1. CAPEX'!$F:$F,$E40)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B40)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.257183865542553},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B40,'4.1. CAPEX'!$D:$D,$C40,'4.1. CAPEX'!$E:$E,$D40,'4.1. CAPEX'!$G:$G,$F40,'4.1. CAPEX'!$F:$F,$E40)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B40)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8386002139161013},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B40,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C40,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D40,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E40,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F40)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B40)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4998723854498017},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B40,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C40,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D40,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E40,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F40)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B40)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.83937432067708184},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B40,'4.2. Fuelcost'!$D:$D,$C40,'4.2. Fuelcost'!$E:$E,$D40,'4.2. Fuelcost'!$G:$G,$F40,'4.2. Fuelcost'!$F:$F,$E40)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B40)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},168.19274348553708,0.16819274348553709,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B38","v":"gas"},{"$f":"'4.1. CAPEX'!C38","v":"gas"},{"$f":"'4.1. CAPEX'!D38","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E38","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F38","v":"high"},{"$f":"'4.1. CAPEX'!G38","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B41,'4.1. CAPEX'!$D:$D,$C41,'4.1. CAPEX'!$E:$E,$D41,'4.1. CAPEX'!$G:$G,$F41,'4.1. CAPEX'!$F:$F,$E41)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B41)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.395758593599659},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B41,'4.1. CAPEX'!$D:$D,$C41,'4.1. CAPEX'!$E:$E,$D41,'4.1. CAPEX'!$G:$G,$F41,'4.1. CAPEX'!$F:$F,$E41)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B41)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0372301665077783},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B41,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C41,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D41,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E41,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F41)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B41)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5700392936533736},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B41,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C41,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D41,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E41,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F41)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B41)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49553230521263847},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B41,'4.2. Fuelcost'!$D:$D,$C41,'4.2. Fuelcost'!$E:$E,$D41,'4.2. Fuelcost'!$G:$G,$F41,'4.2. Fuelcost'!$F:$F,$E41)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B41)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.25627305892499,0.15525627305892498,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B39","v":"gas"},{"$f":"'4.1. CAPEX'!C39","v":"gas"},{"$f":"'4.1. CAPEX'!D39","v":"Saarland"},{"$f":"'4.1. CAPEX'!E39","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F39","v":"high"},{"$f":"'4.1. CAPEX'!G39","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B42,'4.1. CAPEX'!$D:$D,$C42,'4.1. CAPEX'!$E:$E,$D42,'4.1. CAPEX'!$G:$G,$F42,'4.1. CAPEX'!$F:$F,$E42)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B42)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.222985449104257},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B42,'4.1. CAPEX'!$D:$D,$C42,'4.1. CAPEX'!$E:$E,$D42,'4.1. CAPEX'!$G:$G,$F42,'4.1. CAPEX'!$F:$F,$E42)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B42)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7613473985363512},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B42,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C42,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D42,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E42,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F42)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B42)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9462905624277127},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B42,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C42,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D42,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E42,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F42)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B42)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1981142463725798},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B42,'4.2. Fuelcost'!$D:$D,$C42,'4.2. Fuelcost'!$E:$E,$D42,'4.2. Fuelcost'!$G:$G,$F42,'4.2. Fuelcost'!$F:$F,$E42)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B42)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},183.88645035639246,0.18388645035639245,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B40","v":"gas"},{"$f":"'4.1. CAPEX'!C40","v":"gas"},{"$f":"'4.1. CAPEX'!D40","v":"Saarland"},{"$f":"'4.1. CAPEX'!E40","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F40","v":"high"},{"$f":"'4.1. CAPEX'!G40","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B43,'4.1. CAPEX'!$D:$D,$C43,'4.1. CAPEX'!$E:$E,$D43,'4.1. CAPEX'!$G:$G,$F43,'4.1. CAPEX'!$F:$F,$E43)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B43)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.514311556335112},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B43,'4.1. CAPEX'!$D:$D,$C43,'4.1. CAPEX'!$E:$E,$D43,'4.1. CAPEX'!$G:$G,$F43,'4.1. CAPEX'!$F:$F,$E43)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B43)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9165412127991344},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B43,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C43,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D43,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E43,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F43)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B43)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5629924316683486},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B43,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C43,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D43,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E43,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F43)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B43)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84894085051416945},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B43,'4.2. Fuelcost'!$D:$D,$C43,'4.2. Fuelcost'!$E:$E,$D43,'4.2. Fuelcost'!$G:$G,$F43,'4.2. Fuelcost'!$F:$F,$E43)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B43)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},168.60049875126833,0.16860049875126834,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B41","v":"gas"},{"$f":"'4.1. CAPEX'!C41","v":"gas"},{"$f":"'4.1. CAPEX'!D41","v":"Saarland"},{"$f":"'4.1. CAPEX'!E41","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F41","v":"high"},{"$f":"'4.1. CAPEX'!G41","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B44,'4.1. CAPEX'!$D:$D,$C44,'4.1. CAPEX'!$E:$E,$D44,'4.1. CAPEX'!$G:$G,$F44,'4.1. CAPEX'!$F:$F,$E44)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B44)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.5111058216040236},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B44,'4.1. CAPEX'!$D:$D,$C44,'4.1. CAPEX'!$E:$E,$D44,'4.1. CAPEX'!$G:$G,$F44,'4.1. CAPEX'!$F:$F,$E44)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B44)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0832433478687848},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B44,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C44,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D44,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E44,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F44)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B44)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.598354884013848},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B44,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C44,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D44,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E44,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F44)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B44)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.50117999357560106},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B44,'4.2. Fuelcost'!$D:$D,$C44,'4.2. Fuelcost'!$E:$E,$D44,'4.2. Fuelcost'!$G:$G,$F44,'4.2. Fuelcost'!$F:$F,$E44)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B44)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.45159674701381,0.15545159674701381,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B42","v":"gas"},{"$f":"'4.1. CAPEX'!C42","v":"gas"},{"$f":"'4.1. CAPEX'!D42","v":"Saxony"},{"$f":"'4.1. CAPEX'!E42","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F42","v":"high"},{"$f":"'4.1. CAPEX'!G42","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B45,'4.1. CAPEX'!$D:$D,$C45,'4.1. CAPEX'!$E:$E,$D45,'4.1. CAPEX'!$G:$G,$F45,'4.1. CAPEX'!$F:$F,$E45)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B45)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.914227132558526},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B45,'4.1. CAPEX'!$D:$D,$C45,'4.1. CAPEX'!$E:$E,$D45,'4.1. CAPEX'!$G:$G,$F45,'4.1. CAPEX'!$F:$F,$E45)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B45)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.4235705833836594},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B45,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C45,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D45,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E45,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F45)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B45)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.6250148368353345},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B45,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C45,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D45,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E45,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F45)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B45)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.156655296311087},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B45,'4.2. Fuelcost'!$D:$D,$C45,'4.2. Fuelcost'!$E:$E,$D45,'4.2. Fuelcost'!$G:$G,$F45,'4.2. Fuelcost'!$F:$F,$E45)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B45)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},181.87718054904016,0.18187718054904017,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B43","v":"gas"},{"$f":"'4.1. CAPEX'!C43","v":"gas"},{"$f":"'4.1. CAPEX'!D43","v":"Saxony"},{"$f":"'4.1. CAPEX'!E43","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F43","v":"high"},{"$f":"'4.1. CAPEX'!G43","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B46,'4.1. CAPEX'!$D:$D,$C46,'4.1. CAPEX'!$E:$E,$D46,'4.1. CAPEX'!$G:$G,$F46,'4.1. CAPEX'!$F:$F,$E46)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B46)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.730109047598026},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B46,'4.1. CAPEX'!$D:$D,$C46,'4.1. CAPEX'!$E:$E,$D46,'4.1. CAPEX'!$G:$G,$F46,'4.1. CAPEX'!$F:$F,$E46)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B46)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.6772046573680752},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B46,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C46,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D46,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E46,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F46)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B46)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.3704853607900169},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B46,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C46,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D46,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E46,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F46)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B46)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.81956452314539963},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B46,'4.2. Fuelcost'!$D:$D,$C46,'4.2. Fuelcost'!$E:$E,$D46,'4.2. Fuelcost'!$G:$G,$F46,'4.2. Fuelcost'!$F:$F,$E46)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B46)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},167.35507628885307,0.16735507628885307,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B44","v":"gas"},{"$f":"'4.1. CAPEX'!C44","v":"gas"},{"$f":"'4.1. CAPEX'!D44","v":"Saxony"},{"$f":"'4.1. CAPEX'!E44","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F44","v":"high"},{"$f":"'4.1. CAPEX'!G44","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B47,'4.1. CAPEX'!$D:$D,$C47,'4.1. CAPEX'!$E:$E,$D47,'4.1. CAPEX'!$G:$G,$F47,'4.1. CAPEX'!$F:$F,$E47)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B47)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.1593133511078397},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B47,'4.1. CAPEX'!$D:$D,$C47,'4.1. CAPEX'!$E:$E,$D47,'4.1. CAPEX'!$G:$G,$F47,'4.1. CAPEX'!$F:$F,$E47)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B47)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9419488239444185},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B47,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C47,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D47,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E47,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F47)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B47)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5119964022470203},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B47,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C47,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D47,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E47,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F47)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B47)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48383741010463499},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B47,'4.2. Fuelcost'!$D:$D,$C47,'4.2. Fuelcost'!$E:$E,$D47,'4.2. Fuelcost'!$G:$G,$F47,'4.2. Fuelcost'!$F:$F,$E47)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B47)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},154.85480868735547,0.15485480868735546,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B45","v":"gas"},{"$f":"'4.1. CAPEX'!C45","v":"gas"},{"$f":"'4.1. CAPEX'!D45","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E45","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F45","v":"high"},{"$f":"'4.1. CAPEX'!G45","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B48,'4.1. CAPEX'!$D:$D,$C48,'4.1. CAPEX'!$E:$E,$D48,'4.1. CAPEX'!$G:$G,$F48,'4.1. CAPEX'!$F:$F,$E48)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B48)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.9178691410557},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B48,'4.1. CAPEX'!$D:$D,$C48,'4.1. CAPEX'!$E:$E,$D48,'4.1. CAPEX'!$G:$G,$F48,'4.1. CAPEX'!$F:$F,$E48)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B48)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6832096782452286},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B48,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C48,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D48,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E48,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F48)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B48)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.8713902068623769},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B48,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C48,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D48,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E48,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F48)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B48)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1885235708195396},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B48,'4.2. Fuelcost'!$D:$D,$C48,'4.2. Fuelcost'!$E:$E,$D48,'4.2. Fuelcost'!$G:$G,$F48,'4.2. Fuelcost'!$F:$F,$E48)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B48)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},183.41870529693441,0.18341870529693441,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B46","v":"gas"},{"$f":"'4.1. CAPEX'!C46","v":"gas"},{"$f":"'4.1. CAPEX'!D46","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E46","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F46","v":"high"},{"$f":"'4.1. CAPEX'!G46","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B49,'4.1. CAPEX'!$D:$D,$C49,'4.1. CAPEX'!$E:$E,$D49,'4.1. CAPEX'!$G:$G,$F49,'4.1. CAPEX'!$F:$F,$E49)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B49)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.331487140854183},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B49,'4.1. CAPEX'!$D:$D,$C49,'4.1. CAPEX'!$E:$E,$D49,'4.1. CAPEX'!$G:$G,$F49,'4.1. CAPEX'!$F:$F,$E49)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B49)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8611756223122367},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B49,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C49,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D49,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E49,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F49)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B49)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5181124519218456},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B49,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C49,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D49,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E49,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F49)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B49)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84214524125933121},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B49,'4.2. Fuelcost'!$D:$D,$C49,'4.2. Fuelcost'!$E:$E,$D49,'4.2. Fuelcost'!$G:$G,$F49,'4.2. Fuelcost'!$F:$F,$E49)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B49)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},168.31063315629916,0.16831063315629916,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B47","v":"gas"},{"$f":"'4.1. CAPEX'!C47","v":"gas"},{"$f":"'4.1. CAPEX'!D47","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E47","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F47","v":"high"},{"$f":"'4.1. CAPEX'!G47","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B50,'4.1. CAPEX'!$D:$D,$C50,'4.1. CAPEX'!$E:$E,$D50,'4.1. CAPEX'!$G:$G,$F50,'4.1. CAPEX'!$F:$F,$E50)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B50)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.4290909694803906},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B50,'4.1. CAPEX'!$D:$D,$C50,'4.1. CAPEX'!$E:$E,$D50,'4.1. CAPEX'!$G:$G,$F50,'4.1. CAPEX'!$F:$F,$E50)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B50)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0505577652775733},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B50,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C50,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D50,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E50,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F50)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B50)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5782217694484959},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B50,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C50,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D50,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E50,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F50)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B50)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49716814351488198},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B50,'4.2. Fuelcost'!$D:$D,$C50,'4.2. Fuelcost'!$E:$E,$D50,'4.2. Fuelcost'!$G:$G,$F50,'4.2. Fuelcost'!$F:$F,$E50)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B50)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.3127513476729,0.15531275134767289,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B48","v":"gas"},{"$f":"'4.1. CAPEX'!C48","v":"gas"},{"$f":"'4.1. CAPEX'!D48","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E48","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F48","v":"high"},{"$f":"'4.1. CAPEX'!G48","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B51,'4.1. CAPEX'!$D:$D,$C51,'4.1. CAPEX'!$E:$E,$D51,'4.1. CAPEX'!$G:$G,$F51,'4.1. CAPEX'!$F:$F,$E51)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B51)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.282415862948938},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B51,'4.1. CAPEX'!$D:$D,$C51,'4.1. CAPEX'!$E:$E,$D51,'4.1. CAPEX'!$G:$G,$F51,'4.1. CAPEX'!$F:$F,$E51)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B51)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5192941362525509},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B51,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C51,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D51,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E51,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F51)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B51)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7153982942053112},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B51,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C51,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D51,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E51,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F51)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B51)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.168404468604946},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B51,'4.2. Fuelcost'!$D:$D,$C51,'4.2. Fuelcost'!$E:$E,$D51,'4.2. Fuelcost'!$G:$G,$F51,'4.2. Fuelcost'!$F:$F,$E51)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B51)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},182.44322546196332,0.18244322546196332,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B49","v":"gas"},{"$f":"'4.1. CAPEX'!C49","v":"gas"},{"$f":"'4.1. CAPEX'!D49","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E49","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F49","v":"high"},{"$f":"'4.1. CAPEX'!G49","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B52,'4.1. CAPEX'!$D:$D,$C52,'4.1. CAPEX'!$E:$E,$D52,'4.1. CAPEX'!$G:$G,$F52,'4.1. CAPEX'!$F:$F,$E52)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B52)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.9507261947142},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B52,'4.1. CAPEX'!$D:$D,$C52,'4.1. CAPEX'!$E:$E,$D52,'4.1. CAPEX'!$G:$G,$F52,'4.1. CAPEX'!$F:$F,$E52)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B52)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7450309390710004},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B52,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C52,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D52,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E52,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F52)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B52)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4246427503720316},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B52,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C52,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D52,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E52,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F52)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B52)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82788956589502416},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B52,'4.2. Fuelcost'!$D:$D,$C52,'4.2. Fuelcost'!$E:$E,$D52,'4.2. Fuelcost'!$G:$G,$F52,'4.2. Fuelcost'!$F:$F,$E52)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B52)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},167.7060021500038,0.16770600215000381,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B50","v":"gas"},{"$f":"'4.1. CAPEX'!C50","v":"gas"},{"$f":"'4.1. CAPEX'!D50","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E50","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F50","v":"high"},{"$f":"'4.1. CAPEX'!G50","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B53,'4.1. CAPEX'!$D:$D,$C53,'4.1. CAPEX'!$E:$E,$D53,'4.1. CAPEX'!$G:$G,$F53,'4.1. CAPEX'!$F:$F,$E53)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B53)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2582819852975069},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B53,'4.1. CAPEX'!$D:$D,$C53,'4.1. CAPEX'!$E:$E,$D53,'4.1. CAPEX'!$G:$G,$F53,'4.1. CAPEX'!$F:$F,$E53)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B53)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9819906895320392},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B53,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C53,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D53,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E53,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F53)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B53)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5362913536969516},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B53,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C53,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D53,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E53,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F53)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B53)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48875217521370751},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B53,'4.2. Fuelcost'!$D:$D,$C53,'4.2. Fuelcost'!$E:$E,$D53,'4.2. Fuelcost'!$G:$G,$F53,'4.2. Fuelcost'!$F:$F,$E53)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B53)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},155.02302890369177,0.15502302890369177,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B51","v":"gas"},{"$f":"'4.1. CAPEX'!C51","v":"gas"},{"$f":"'4.1. CAPEX'!D51","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E51","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F51","v":"high"},{"$f":"'4.1. CAPEX'!G51","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B54,'4.1. CAPEX'!$D:$D,$C54,'4.1. CAPEX'!$E:$E,$D54,'4.1. CAPEX'!$G:$G,$F54,'4.1. CAPEX'!$F:$F,$E54)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B54)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.601519634954236},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B54,'4.1. CAPEX'!$D:$D,$C54,'4.1. CAPEX'!$E:$E,$D54,'4.1. CAPEX'!$G:$G,$F54,'4.1. CAPEX'!$F:$F,$E54)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B54)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.3418284270796885},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B54,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C54,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D54,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E54,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F54)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B54)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.5482509859998626},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B54,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C54,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D54,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E54,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F54)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B54)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1466222098939718},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B54,'4.2. Fuelcost'!$D:$D,$C54,'4.2. Fuelcost'!$E:$E,$D54,'4.2. Fuelcost'!$G:$G,$F54,'4.2. Fuelcost'!$F:$F,$E54)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B54)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},181.39593395787932,0.18139593395787931,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B52","v":"gas"},{"$f":"'4.1. CAPEX'!C52","v":"gas"},{"$f":"'4.1. CAPEX'!D52","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E52","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F52","v":"high"},{"$f":"'4.1. CAPEX'!G52","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B55,'4.1. CAPEX'!$D:$D,$C55,'4.1. CAPEX'!$E:$E,$D55,'4.1. CAPEX'!$G:$G,$F55,'4.1. CAPEX'!$F:$F,$E55)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B55)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.542736023089258},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B55,'4.1. CAPEX'!$D:$D,$C55,'4.1. CAPEX'!$E:$E,$D55,'4.1. CAPEX'!$G:$G,$F55,'4.1. CAPEX'!$F:$F,$E55)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B55)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.6192850925973072},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B55,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C55,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D55,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E55,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F55)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B55)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.3244887824726561},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B55,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C55,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D55,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E55,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F55)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B55)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.81245543739500792},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B55,'4.2. Fuelcost'!$D:$D,$C55,'4.2. Fuelcost'!$E:$E,$D55,'4.2. Fuelcost'!$G:$G,$F55,'4.2. Fuelcost'!$F:$F,$E55)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B55)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},167.0566780355058,0.16705667803550581,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B53","v":"gas"},{"$f":"'4.1. CAPEX'!C53","v":"gas"},{"$f":"'4.1. CAPEX'!D53","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E53","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F53","v":"high"},{"$f":"'4.1. CAPEX'!G53","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B56,'4.1. CAPEX'!$D:$D,$C56,'4.1. CAPEX'!$E:$E,$D56,'4.1. CAPEX'!$G:$G,$F56,'4.1. CAPEX'!$F:$F,$E56)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B56)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.0752579974690937},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B56,'4.1. CAPEX'!$D:$D,$C56,'4.1. CAPEX'!$E:$E,$D56,'4.1. CAPEX'!$G:$G,$F56,'4.1. CAPEX'!$F:$F,$E56)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B56)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9077554792819131},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B56,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C56,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D56,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E56,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F56)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B56)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.4913623826661646},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B56,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C56,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D56,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E56,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F56)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B56)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.4796404963284262},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B56,'4.2. Fuelcost'!$D:$D,$C56,'4.2. Fuelcost'!$E:$E,$D56,'4.2. Fuelcost'!$G:$G,$F56,'4.2. Fuelcost'!$F:$F,$E56)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B56)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.75771269995155},154.71172905569716,0.15471172905569716,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B54","v":"gas"},{"$f":"'4.1. CAPEX'!C54","v":"gas"},{"$f":"'4.1. CAPEX'!D54","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E54","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F54","v":"high"},{"$f":"'4.1. CAPEX'!G54","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B57,'4.1. CAPEX'!$D:$D,$C57,'4.1. CAPEX'!$E:$E,$D57,'4.1. CAPEX'!$G:$G,$F57,'4.1. CAPEX'!$F:$F,$E57)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B57)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.113408673676723},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B57,'4.1. CAPEX'!$D:$D,$C57,'4.1. CAPEX'!$E:$E,$D57,'4.1. CAPEX'!$G:$G,$F57,'4.1. CAPEX'!$F:$F,$E57)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B57)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5298939076082636},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B57,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C57,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D57,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E57,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F57)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B57)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7254391376949938},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B57,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C57,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D57,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E57,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F57)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B57)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1697054915632599},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B57,'4.2. Fuelcost'!$D:$D,$C57,'4.2. Fuelcost'!$E:$E,$D57,'4.2. Fuelcost'!$G:$G,$F57,'4.2. Fuelcost'!$F:$F,$E57)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B57)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},195.06171073666366,0.19506171073666365,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B55","v":"gas"},{"$f":"'4.1. CAPEX'!C55","v":"gas"},{"$f":"'4.1. CAPEX'!D55","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E55","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F55","v":"high"},{"$f":"'4.1. CAPEX'!G55","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B58,'4.1. CAPEX'!$D:$D,$C58,'4.1. CAPEX'!$E:$E,$D58,'4.1. CAPEX'!$G:$G,$F58,'4.1. CAPEX'!$F:$F,$E58)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B58)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.849457793859496},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B58,'4.1. CAPEX'!$D:$D,$C58,'4.1. CAPEX'!$E:$E,$D58,'4.1. CAPEX'!$G:$G,$F58,'4.1. CAPEX'!$F:$F,$E58)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B58)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7525415574759},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B58,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C58,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D58,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E58,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F58)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B58)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4306591817901921},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B58,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C58,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D58,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E58,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F58)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B58)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82881142417365994},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B58,'4.2. Fuelcost'!$D:$D,$C58,'4.2. Fuelcost'!$E:$E,$D58,'4.2. Fuelcost'!$G:$G,$F58,'4.2. Fuelcost'!$F:$F,$E58)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B58)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.38473348341967,0.18038473348341966,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B56","v":"gas"},{"$f":"'4.1. CAPEX'!C56","v":"gas"},{"$f":"'4.1. CAPEX'!D56","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E56","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F56","v":"high"},{"$f":"'4.1. CAPEX'!G56","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B59,'4.1. CAPEX'!$D:$D,$C59,'4.1. CAPEX'!$E:$E,$D59,'4.1. CAPEX'!$G:$G,$F59,'4.1. CAPEX'!$F:$F,$E59)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B59)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2128530807442068},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B59,'4.1. CAPEX'!$D:$D,$C59,'4.1. CAPEX'!$E:$E,$D59,'4.1. CAPEX'!$G:$G,$F59,'4.1. CAPEX'!$F:$F,$E59)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B59)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9864246517823392},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B59,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C59,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D59,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E59,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F59)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B59)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5389903188858962},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B59,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C59,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D59,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E59,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F59)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B59)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48929640267771102},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B59,'4.2. Fuelcost'!$D:$D,$C59,'4.2. Fuelcost'!$E:$E,$D59,'4.2. Fuelcost'!$G:$G,$F59,'4.2. Fuelcost'!$F:$F,$E59)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B59)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.75082798021057,0.16775082798021057,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B57","v":"gas"},{"$f":"'4.1. CAPEX'!C57","v":"gas"},{"$f":"'4.1. CAPEX'!D57","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E57","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F57","v":"high"},{"$f":"'4.1. CAPEX'!G57","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B60,'4.1. CAPEX'!$D:$D,$C60,'4.1. CAPEX'!$E:$E,$D60,'4.1. CAPEX'!$G:$G,$F60,'4.1. CAPEX'!$F:$F,$E60)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B60)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.078339885594406},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B60,'4.1. CAPEX'!$D:$D,$C60,'4.1. CAPEX'!$E:$E,$D60,'4.1. CAPEX'!$G:$G,$F60,'4.1. CAPEX'!$F:$F,$E60)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B60)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.2570469369404318},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B60,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C60,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D60,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E60,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F60)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B60)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.4690415014500946},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B60,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C60,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D60,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E60,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F60)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B60)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1362160736284219},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B60,'4.2. Fuelcost'!$D:$D,$C60,'4.2. Fuelcost'!$E:$E,$D60,'4.2. Fuelcost'!$G:$G,$F60,'4.2. Fuelcost'!$F:$F,$E60)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B60)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},193.46390792373376,0.19346390792373375,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B58","v":"gas"},{"$f":"'4.1. CAPEX'!C58","v":"gas"},{"$f":"'4.1. CAPEX'!D58","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E58","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F58","v":"high"},{"$f":"'4.1. CAPEX'!G58","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B61,'4.1. CAPEX'!$D:$D,$C61,'4.1. CAPEX'!$E:$E,$D61,'4.1. CAPEX'!$G:$G,$F61,'4.1. CAPEX'!$F:$F,$E61)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B61)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.22924890573417},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B61,'4.1. CAPEX'!$D:$D,$C61,'4.1. CAPEX'!$E:$E,$D61,'4.1. CAPEX'!$G:$G,$F61,'4.1. CAPEX'!$F:$F,$E61)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B61)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.5592119647093874},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B61,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C61,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D61,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E61,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F61)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B61)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2770267906637724},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B61,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C61,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D61,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E61,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F61)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B61)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.80508202188092914},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B61,'4.2. Fuelcost'!$D:$D,$C61,'4.2. Fuelcost'!$E:$E,$D61,'4.2. Fuelcost'!$G:$G,$F61,'4.2. Fuelcost'!$F:$F,$E61)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B61)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},179.39383320910866,0.17939383320910868,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B59","v":"gas"},{"$f":"'4.1. CAPEX'!C59","v":"gas"},{"$f":"'4.1. CAPEX'!D59","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E59","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F59","v":"high"},{"$f":"'4.1. CAPEX'!G59","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B62,'4.1. CAPEX'!$D:$D,$C62,'4.1. CAPEX'!$E:$E,$D62,'4.1. CAPEX'!$G:$G,$F62,'4.1. CAPEX'!$F:$F,$E62)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B62)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9346279864013187},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B62,'4.1. CAPEX'!$D:$D,$C62,'4.1. CAPEX'!$E:$E,$D62,'4.1. CAPEX'!$G:$G,$F62,'4.1. CAPEX'!$F:$F,$E62)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B62)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.8722907589416193},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B62,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C62,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D62,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E62,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F62)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B62)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.4700709800410885},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B62,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C62,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D62,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E62,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F62)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B62)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.47528753305926785},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B62,'4.2. Fuelcost'!$D:$D,$C62,'4.2. Fuelcost'!$E:$E,$D62,'4.2. Fuelcost'!$G:$G,$F62,'4.2. Fuelcost'!$F:$F,$E62)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B62)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.2755407845637,0.16727554078456369,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B60","v":"gas"},{"$f":"'4.1. CAPEX'!C60","v":"gas"},{"$f":"'4.1. CAPEX'!D60","v":"Berlin"},{"$f":"'4.1. CAPEX'!E60","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F60","v":"high"},{"$f":"'4.1. CAPEX'!G60","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B63,'4.1. CAPEX'!$D:$D,$C63,'4.1. CAPEX'!$E:$E,$D63,'4.1. CAPEX'!$G:$G,$F63,'4.1. CAPEX'!$F:$F,$E63)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B63)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.99363125170126},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B63,'4.1. CAPEX'!$D:$D,$C63,'4.1. CAPEX'!$E:$E,$D63,'4.1. CAPEX'!$G:$G,$F63,'4.1. CAPEX'!$F:$F,$E63)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B63)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7584215811252637},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B63,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C63,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D63,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E63,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F63)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B63)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9434797075328811},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B63,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C63,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D63,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E63,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F63)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B63)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1977551296052535},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B63,'4.2. Fuelcost'!$D:$D,$C63,'4.2. Fuelcost'!$E:$E,$D63,'4.2. Fuelcost'!$G:$G,$F63,'4.2. Fuelcost'!$F:$F,$E63)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B63)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},196.41655119608507,0.19641655119608506,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B61","v":"gas"},{"$f":"'4.1. CAPEX'!C61","v":"gas"},{"$f":"'4.1. CAPEX'!D61","v":"Berlin"},{"$f":"'4.1. CAPEX'!E61","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F61","v":"high"},{"$f":"'4.1. CAPEX'!G61","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B64,'4.1. CAPEX'!$D:$D,$C64,'4.1. CAPEX'!$E:$E,$D64,'4.1. CAPEX'!$G:$G,$F64,'4.1. CAPEX'!$F:$F,$E64)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B64)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.376883480640032},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B64,'4.1. CAPEX'!$D:$D,$C64,'4.1. CAPEX'!$E:$E,$D64,'4.1. CAPEX'!$G:$G,$F64,'4.1. CAPEX'!$F:$F,$E64)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B64)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9144680833551453},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B64,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C64,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D64,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E64,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F64)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B64)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5613081791731718},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B64,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C64,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D64,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E64,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F64)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B64)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84868639323281159},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B64,'4.2. Fuelcost'!$D:$D,$C64,'4.2. Fuelcost'!$E:$E,$D64,'4.2. Fuelcost'!$G:$G,$F64,'4.2. Fuelcost'!$F:$F,$E64)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B64)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},181.22460966252157,0.18122460966252157,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B62","v":"gas"},{"$f":"'4.1. CAPEX'!C62","v":"gas"},{"$f":"'4.1. CAPEX'!D62","v":"Berlin"},{"$f":"'4.1. CAPEX'!E62","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F62","v":"high"},{"$f":"'4.1. CAPEX'!G62","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B65,'4.1. CAPEX'!$D:$D,$C65,'4.1. CAPEX'!$E:$E,$D65,'4.1. CAPEX'!$G:$G,$F65,'4.1. CAPEX'!$F:$F,$E65)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B65)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.4494557226491409},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B65,'4.1. CAPEX'!$D:$D,$C65,'4.1. CAPEX'!$E:$E,$D65,'4.1. CAPEX'!$G:$G,$F65,'4.1. CAPEX'!$F:$F,$E65)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B65)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0820194569454173},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B65,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C65,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D65,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E65,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F65)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B65)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5975993300088349},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B65,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C65,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D65,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E65,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F65)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B65)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.50102977239286639},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B65,'4.2. Fuelcost'!$D:$D,$C65,'4.2. Fuelcost'!$E:$E,$D65,'4.2. Fuelcost'!$G:$G,$F65,'4.2. Fuelcost'!$F:$F,$E65)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B65)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},168.15336780811668,0.16815336780811668,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B63","v":"gas"},{"$f":"'4.1. CAPEX'!C63","v":"gas"},{"$f":"'4.1. CAPEX'!D63","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E63","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F63","v":"high"},{"$f":"'4.1. CAPEX'!G63","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B66,'4.1. CAPEX'!$D:$D,$C66,'4.1. CAPEX'!$E:$E,$D66,'4.1. CAPEX'!$G:$G,$F66,'4.1. CAPEX'!$F:$F,$E66)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B66)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.38424906905394},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B66,'4.1. CAPEX'!$D:$D,$C66,'4.1. CAPEX'!$E:$E,$D66,'4.1. CAPEX'!$G:$G,$F66,'4.1. CAPEX'!$F:$F,$E66)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B66)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6005448255283365},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B66,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C66,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D66,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E66,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F66)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B66)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7925292074313308},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B66,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C66,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D66,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E66,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F66)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B66)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1783772320334367},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B66,'4.2. Fuelcost'!$D:$D,$C66,'4.2. Fuelcost'!$E:$E,$D66,'4.2. Fuelcost'!$G:$G,$F66,'4.2. Fuelcost'!$F:$F,$E66)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B66)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},195.47896386016745,0.19547896386016744,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B64","v":"gas"},{"$f":"'4.1. CAPEX'!C64","v":"gas"},{"$f":"'4.1. CAPEX'!D64","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E64","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F64","v":"high"},{"$f":"'4.1. CAPEX'!G64","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B67,'4.1. CAPEX'!$D:$D,$C67,'4.1. CAPEX'!$E:$E,$D67,'4.1. CAPEX'!$G:$G,$F67,'4.1. CAPEX'!$F:$F,$E67)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B67)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.011744225843925},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B67,'4.1. CAPEX'!$D:$D,$C67,'4.1. CAPEX'!$E:$E,$D67,'4.1. CAPEX'!$G:$G,$F67,'4.1. CAPEX'!$F:$F,$E67)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B67)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8026022679050282},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B67,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C67,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D67,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E67,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F67)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B67)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4708592709383876},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B67,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C67,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D67,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E67,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F67)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B67)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.83495590893584204},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B67,'4.2. Fuelcost'!$D:$D,$C67,'4.2. Fuelcost'!$E:$E,$D67,'4.2. Fuelcost'!$G:$G,$F67,'4.2. Fuelcost'!$F:$F,$E67)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B67)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.6434251997436,0.18064342519974361,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B65","v":"gas"},{"$f":"'4.1. CAPEX'!C65","v":"gas"},{"$f":"'4.1. CAPEX'!D65","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E65","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F65","v":"high"},{"$f":"'4.1. CAPEX'!G65","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B68,'4.1. CAPEX'!$D:$D,$C68,'4.1. CAPEX'!$E:$E,$D68,'4.1. CAPEX'!$G:$G,$F68,'4.1. CAPEX'!$F:$F,$E68)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B68)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2856546137662779},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B68,'4.1. CAPEX'!$D:$D,$C68,'4.1. CAPEX'!$E:$E,$D68,'4.1. CAPEX'!$G:$G,$F68,'4.1. CAPEX'!$F:$F,$E68)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B68)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0159784499251261},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B68,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C68,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D68,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E68,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F68)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B68)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.557024039153365},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B68,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C68,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D68,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E68,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F68)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B68)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49292385544049294},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B68,'4.2. Fuelcost'!$D:$D,$C68,'4.2. Fuelcost'!$E:$E,$D68,'4.2. Fuelcost'!$G:$G,$F68,'4.2. Fuelcost'!$F:$F,$E68)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B68)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.87484448440568,0.16787484448440568,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B66","v":"gas"},{"$f":"'4.1. CAPEX'!C66","v":"gas"},{"$f":"'4.1. CAPEX'!D66","v":"Bremen"},{"$f":"'4.1. CAPEX'!E66","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F66","v":"high"},{"$f":"'4.1. CAPEX'!G66","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B69,'4.1. CAPEX'!$D:$D,$C69,'4.1. CAPEX'!$E:$E,$D69,'4.1. CAPEX'!$G:$G,$F69,'4.1. CAPEX'!$F:$F,$E69)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B69)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.01002870727444},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B69,'4.1. CAPEX'!$D:$D,$C69,'4.1. CAPEX'!$E:$E,$D69,'4.1. CAPEX'!$G:$G,$F69,'4.1. CAPEX'!$F:$F,$E69)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B69)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7626493704800232},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B69,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C69,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D69,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E69,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F69)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B69)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9475415330828376},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B69,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C69,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D69,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E69,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F69)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B69)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1982740512714738},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B69,'4.2. Fuelcost'!$D:$D,$C69,'4.2. Fuelcost'!$E:$E,$D69,'4.2. Fuelcost'!$G:$G,$F69,'4.2. Fuelcost'!$F:$F,$E69)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B69)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},196.44175718822919,0.19644175718822918,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B67","v":"gas"},{"$f":"'4.1. CAPEX'!C67","v":"gas"},{"$f":"'4.1. CAPEX'!D67","v":"Bremen"},{"$f":"'4.1. CAPEX'!E67","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F67","v":"high"},{"$f":"'4.1. CAPEX'!G67","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B70,'4.1. CAPEX'!$D:$D,$C70,'4.1. CAPEX'!$E:$E,$D70,'4.1. CAPEX'!$G:$G,$F70,'4.1. CAPEX'!$F:$F,$E70)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B70)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.386708767428903},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B70,'4.1. CAPEX'!$D:$D,$C70,'4.1. CAPEX'!$E:$E,$D70,'4.1. CAPEX'!$G:$G,$F70,'4.1. CAPEX'!$F:$F,$E70)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B70)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.917463743494813},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B70,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C70,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D70,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E70,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F70)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B70)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.563742008052083},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B70,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C70,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D70,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E70,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F70)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B70)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84905408254291259},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B70,'4.2. Fuelcost'!$D:$D,$C70,'4.2. Fuelcost'!$E:$E,$D70,'4.2. Fuelcost'!$G:$G,$F70,'4.2. Fuelcost'!$F:$F,$E70)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B70)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},181.24023212763913,0.18124023212763912,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B68","v":"gas"},{"$f":"'4.1. CAPEX'!C68","v":"gas"},{"$f":"'4.1. CAPEX'!D68","v":"Bremen"},{"$f":"'4.1. CAPEX'!E68","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F68","v":"high"},{"$f":"'4.1. CAPEX'!G68","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B71,'4.1. CAPEX'!$D:$D,$C71,'4.1. CAPEX'!$E:$E,$D71,'4.1. CAPEX'!$G:$G,$F71,'4.1. CAPEX'!$F:$F,$E71)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B71)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.4538633365936064},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B71,'4.1. CAPEX'!$D:$D,$C71,'4.1. CAPEX'!$E:$E,$D71,'4.1. CAPEX'!$G:$G,$F71,'4.1. CAPEX'!$F:$F,$E71)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B71)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0837879723003372},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B71,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C71,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D71,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E71,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F71)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B71)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5986911432388855},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B71,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C71,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D71,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E71,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F71)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B71)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.50124684113913132},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B71,'4.2. Fuelcost'!$D:$D,$C71,'4.2. Fuelcost'!$E:$E,$D71,'4.2. Fuelcost'!$G:$G,$F71,'4.2. Fuelcost'!$F:$F,$E71)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B71)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},168.16085281939237,0.16816085281939239,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B69","v":"gas"},{"$f":"'4.1. CAPEX'!C69","v":"gas"},{"$f":"'4.1. CAPEX'!D69","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E69","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F69","v":"high"},{"$f":"'4.1. CAPEX'!G69","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B72,'4.1. CAPEX'!$D:$D,$C72,'4.1. CAPEX'!$E:$E,$D72,'4.1. CAPEX'!$G:$G,$F72,'4.1. CAPEX'!$F:$F,$E72)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B72)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.315359879184356},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B72,'4.1. CAPEX'!$D:$D,$C72,'4.1. CAPEX'!$E:$E,$D72,'4.1. CAPEX'!$G:$G,$F72,'4.1. CAPEX'!$F:$F,$E72)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B72)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5826030476723858},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B72,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C72,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D72,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E72,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F72)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B72)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7754646165087218},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B72,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C72,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D72,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E72,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F72)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B72)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1761750463333671},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B72,'4.2. Fuelcost'!$D:$D,$C72,'4.2. Fuelcost'!$E:$E,$D72,'4.2. Fuelcost'!$G:$G,$F72,'4.2. Fuelcost'!$F:$F,$E72)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B72)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},195.37286611581925,0.19537286611581925,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B70","v":"gas"},{"$f":"'4.1. CAPEX'!C70","v":"gas"},{"$f":"'4.1. CAPEX'!D70","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E70","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F70","v":"high"},{"$f":"'4.1. CAPEX'!G70","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B73,'4.1. CAPEX'!$D:$D,$C73,'4.1. CAPEX'!$E:$E,$D73,'4.1. CAPEX'!$G:$G,$F73,'4.1. CAPEX'!$F:$F,$E73)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B73)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.970466111437609},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B73,'4.1. CAPEX'!$D:$D,$C73,'4.1. CAPEX'!$E:$E,$D73,'4.1. CAPEX'!$G:$G,$F73,'4.1. CAPEX'!$F:$F,$E73)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B73)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7898893666112805},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B73,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C73,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D73,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E73,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F73)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B73)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4606342394387584},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B73,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C73,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D73,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E73,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F73)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B73)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.83339551900903197},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B73,'4.2. Fuelcost'!$D:$D,$C73,'4.2. Fuelcost'!$E:$E,$D73,'4.2. Fuelcost'!$G:$G,$F73,'4.2. Fuelcost'!$F:$F,$E73)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B73)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.57764876261709,0.18057764876261709,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B71","v":"gas"},{"$f":"'4.1. CAPEX'!C71","v":"gas"},{"$f":"'4.1. CAPEX'!D71","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E71","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F71","v":"high"},{"$f":"'4.1. CAPEX'!G71","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B74,'4.1. CAPEX'!$D:$D,$C74,'4.1. CAPEX'!$E:$E,$D74,'4.1. CAPEX'!$G:$G,$F74,'4.1. CAPEX'!$F:$F,$E74)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B74)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2671372924332891},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B74,'4.1. CAPEX'!$D:$D,$C74,'4.1. CAPEX'!$E:$E,$D74,'4.1. CAPEX'!$G:$G,$F74,'4.1. CAPEX'!$F:$F,$E74)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B74)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0084732724031928},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B74,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C74,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D74,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E74,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F74)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B74)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5524371001266728},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B74,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C74,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D74,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E74,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F74)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B74)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49200266497943707},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B74,'4.2. Fuelcost'!$D:$D,$C74,'4.2. Fuelcost'!$E:$E,$D74,'4.2. Fuelcost'!$G:$G,$F74,'4.2. Fuelcost'!$F:$F,$E74)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B74)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},{"$f":"SUM(G74:K74)","v":167.84331385606302},{"$f":"L74/1000","v":0.16784331385606302},{"$f":"RIGHT(D74,3)","v":"igh"},{"$f":"LEFT(D74,3)","v":"lMF"}]
[{"$f":"'4.1. CAPEX'!B72","v":"gas"},{"$f":"'4.1. CAPEX'!C72","v":"gas"},{"$f":"'4.1. CAPEX'!D72","v":"Hesse"},{"$f":"'4.1. CAPEX'!E72","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F72","v":"high"},{"$f":"'4.1. CAPEX'!G72","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B75,'4.1. CAPEX'!$D:$D,$C75,'4.1. CAPEX'!$E:$E,$D75,'4.1. CAPEX'!$G:$G,$F75,'4.1. CAPEX'!$F:$F,$E75)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B75)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.152158761834428},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B75,'4.1. CAPEX'!$D:$D,$C75,'4.1. CAPEX'!$E:$E,$D75,'4.1. CAPEX'!$G:$G,$F75,'4.1. CAPEX'!$F:$F,$E75)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B75)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5400206832696561},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B75,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C75,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D75,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E75,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F75)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B75)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7350379499887385},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B75,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C75,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D75,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E75,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F75)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B75)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1709484587167043},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B75,'4.2. Fuelcost'!$D:$D,$C75,'4.2. Fuelcost'!$E:$E,$D75,'4.2. Fuelcost'!$G:$G,$F75,'4.2. Fuelcost'!$F:$F,$E75)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B75)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},195.12142937992994,0.19512142937992993,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B73","v":"gas"},{"$f":"'4.1. CAPEX'!C73","v":"gas"},{"$f":"'4.1. CAPEX'!D73","v":"Hesse"},{"$f":"'4.1. CAPEX'!E73","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F73","v":"high"},{"$f":"'4.1. CAPEX'!G73","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B76,'4.1. CAPEX'!$D:$D,$C76,'4.1. CAPEX'!$E:$E,$D76,'4.1. CAPEX'!$G:$G,$F76,'4.1. CAPEX'!$F:$F,$E76)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B76)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.872676684591946},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B76,'4.1. CAPEX'!$D:$D,$C76,'4.1. CAPEX'!$E:$E,$D76,'4.1. CAPEX'!$G:$G,$F76,'4.1. CAPEX'!$F:$F,$E76)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B76)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7597170280697716},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B76,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C76,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D76,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E76,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F76)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B76)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4364107499647654},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B76,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C76,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D76,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E76,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F76)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B76)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82969214618794196},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B76,'4.2. Fuelcost'!$D:$D,$C76,'4.2. Fuelcost'!$E:$E,$D76,'4.2. Fuelcost'!$G:$G,$F76,'4.2. Fuelcost'!$F:$F,$E76)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B76)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.42176013493483,0.18042176013493483,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B74","v":"gas"},{"$f":"'4.1. CAPEX'!C74","v":"gas"},{"$f":"'4.1. CAPEX'!D74","v":"Hesse"},{"$f":"'4.1. CAPEX'!E74","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F74","v":"high"},{"$f":"'4.1. CAPEX'!G74","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B77,'4.1. CAPEX'!$D:$D,$C77,'4.1. CAPEX'!$E:$E,$D77,'4.1. CAPEX'!$G:$G,$F77,'4.1. CAPEX'!$F:$F,$E77)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B77)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.223269052182637},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B77,'4.1. CAPEX'!$D:$D,$C77,'4.1. CAPEX'!$E:$E,$D77,'4.1. CAPEX'!$G:$G,$F77,'4.1. CAPEX'!$F:$F,$E77)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B77)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9906607564579013},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B77,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C77,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D77,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E77,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F77)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B77)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.541570466685499},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B77,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C77,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D77,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E77,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F77)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B77)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48981634497191495},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B77,'4.2. Fuelcost'!$D:$D,$C77,'4.2. Fuelcost'!$E:$E,$D77,'4.2. Fuelcost'!$G:$G,$F77,'4.2. Fuelcost'!$F:$F,$E77)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B77)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.76858014641837,0.16776858014641838,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B75","v":"gas"},{"$f":"'4.1. CAPEX'!C75","v":"gas"},{"$f":"'4.1. CAPEX'!D75","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E75","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F75","v":"high"},{"$f":"'4.1. CAPEX'!G75","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B78,'4.1. CAPEX'!$D:$D,$C78,'4.1. CAPEX'!$E:$E,$D78,'4.1. CAPEX'!$G:$G,$F78,'4.1. CAPEX'!$F:$F,$E78)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B78)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.957454730755991},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B78,'4.1. CAPEX'!$D:$D,$C78,'4.1. CAPEX'!$E:$E,$D78,'4.1. CAPEX'!$G:$G,$F78,'4.1. CAPEX'!$F:$F,$E78)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B78)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.4890746089907161},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B78,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C78,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D78,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E78,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F78)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B78)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.6868076739813285},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B78,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C78,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D78,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E78,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F78)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B78)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1646953038090617},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B78,'4.2. Fuelcost'!$D:$D,$C78,'4.2. Fuelcost'!$E:$E,$D78,'4.2. Fuelcost'!$G:$G,$F78,'4.2. Fuelcost'!$F:$F,$E78)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B78)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},194.82129584365751,0.19482129584365751,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B76","v":"gas"},{"$f":"'4.1. CAPEX'!C76","v":"gas"},{"$f":"'4.1. CAPEX'!D76","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E76","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F76","v":"high"},{"$f":"'4.1. CAPEX'!G76","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B79,'4.1. CAPEX'!$D:$D,$C79,'4.1. CAPEX'!$E:$E,$D79,'4.1. CAPEX'!$G:$G,$F79,'4.1. CAPEX'!$F:$F,$E79)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B79)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.756010843616867},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B79,'4.1. CAPEX'!$D:$D,$C79,'4.1. CAPEX'!$E:$E,$D79,'4.1. CAPEX'!$G:$G,$F79,'4.1. CAPEX'!$F:$F,$E79)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B79)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7236184642143888},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B79,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C79,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D79,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E79,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F79)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B79)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4075113703284101},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B79,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C79,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D79,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E79,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F79)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B79)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82526138454583386},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B79,'4.2. Fuelcost'!$D:$D,$C79,'4.2. Fuelcost'!$E:$E,$D79,'4.2. Fuelcost'!$G:$G,$F79,'4.2. Fuelcost'!$F:$F,$E79)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B79)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.23566558882592,0.18023566558882592,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B77","v":"gas"},{"$f":"'4.1. CAPEX'!C77","v":"gas"},{"$f":"'4.1. CAPEX'!D77","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E77","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F77","v":"high"},{"$f":"'4.1. CAPEX'!G77","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B80,'4.1. CAPEX'!$D:$D,$C80,'4.1. CAPEX'!$E:$E,$D80,'4.1. CAPEX'!$G:$G,$F80,'4.1. CAPEX'!$F:$F,$E80)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B80)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.1709328712065821},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B80,'4.1. CAPEX'!$D:$D,$C80,'4.1. CAPEX'!$E:$E,$D80,'4.1. CAPEX'!$G:$G,$F80,'4.1. CAPEX'!$F:$F,$E80)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B80)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9693496392108378},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B80,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C80,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D80,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E80,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F80)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B80)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5286062335380513},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B80,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C80,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D80,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E80,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F80)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B80)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48720060432286799},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B80,'4.2. Fuelcost'!$D:$D,$C80,'4.2. Fuelcost'!$E:$E,$D80,'4.2. Fuelcost'!$G:$G,$F80,'4.2. Fuelcost'!$F:$F,$E80)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B80)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.67935287439875,0.16767935287439875,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B78","v":"gas"},{"$f":"'4.1. CAPEX'!C78","v":"gas"},{"$f":"'4.1. CAPEX'!D78","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E78","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F78","v":"high"},{"$f":"'4.1. CAPEX'!G78","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B81,'4.1. CAPEX'!$D:$D,$C81,'4.1. CAPEX'!$E:$E,$D81,'4.1. CAPEX'!$G:$G,$F81,'4.1. CAPEX'!$F:$F,$E81)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B81)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.723428480371823},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B81,'4.1. CAPEX'!$D:$D,$C81,'4.1. CAPEX'!$E:$E,$D81,'4.1. CAPEX'!$G:$G,$F81,'4.1. CAPEX'!$F:$F,$E81)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B81)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6886016186942072},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B81,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C81,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D81,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E81,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F81)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B81)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.8765475841094288},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B81,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C81,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D81,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E81,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F81)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B81)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1891853811622883},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B81,'4.2. Fuelcost'!$D:$D,$C81,'4.2. Fuelcost'!$E:$E,$D81,'4.2. Fuelcost'!$G:$G,$F81,'4.2. Fuelcost'!$F:$F,$E81)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B81)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},196.00102659045817,0.19600102659045818,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B79","v":"gas"},{"$f":"'4.1. CAPEX'!C79","v":"gas"},{"$f":"'4.1. CAPEX'!D79","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E79","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F79","v":"high"},{"$f":"'4.1. CAPEX'!G79","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B82,'4.1. CAPEX'!$D:$D,$C82,'4.1. CAPEX'!$E:$E,$D82,'4.1. CAPEX'!$G:$G,$F82,'4.1. CAPEX'!$F:$F,$E82)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B82)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.214979110317849},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B82,'4.1. CAPEX'!$D:$D,$C82,'4.1. CAPEX'!$E:$E,$D82,'4.1. CAPEX'!$G:$G,$F82,'4.1. CAPEX'!$F:$F,$E82)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B82)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8649961582290189},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B82,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C82,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D82,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E82,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F82)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B82)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.521202730794966},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B82,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C82,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D82,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E82,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F82)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B82)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84261417636877756},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B82,'4.2. Fuelcost'!$D:$D,$C82,'4.2. Fuelcost'!$E:$E,$D82,'4.2. Fuelcost'!$G:$G,$F82,'4.2. Fuelcost'!$F:$F,$E82)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B82)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.96705570183101,0.18096705570183103,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B80","v":"gas"},{"$f":"'4.1. CAPEX'!C80","v":"gas"},{"$f":"'4.1. CAPEX'!D80","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E80","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F80","v":"high"},{"$f":"'4.1. CAPEX'!G80","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B83,'4.1. CAPEX'!$D:$D,$C83,'4.1. CAPEX'!$E:$E,$D83,'4.1. CAPEX'!$G:$G,$F83,'4.1. CAPEX'!$F:$F,$E83)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B83)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.3768255821112101},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B83,'4.1. CAPEX'!$D:$D,$C83,'4.1. CAPEX'!$E:$E,$D83,'4.1. CAPEX'!$G:$G,$F83,'4.1. CAPEX'!$F:$F,$E83)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B83)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.052813253589945},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B83,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C83,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D83,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E83,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F83)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B83)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5796080654972646},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B83,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C83,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D83,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E83,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F83)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B83)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49744498364455347},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B83,'4.2. Fuelcost'!$D:$D,$C83,'4.2. Fuelcost'!$E:$E,$D83,'4.2. Fuelcost'!$G:$G,$F83,'4.2. Fuelcost'!$F:$F,$E83)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B83)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},168.0299554109634,0.16802995541096338,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B81","v":"gas"},{"$f":"'4.1. CAPEX'!C81","v":"gas"},{"$f":"'4.1. CAPEX'!D81","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E81","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F81","v":"high"},{"$f":"'4.1. CAPEX'!G81","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B84,'4.1. CAPEX'!$D:$D,$C84,'4.1. CAPEX'!$E:$E,$D84,'4.1. CAPEX'!$G:$G,$F84,'4.1. CAPEX'!$F:$F,$E84)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B84)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.294882422723159},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B84,'4.1. CAPEX'!$D:$D,$C84,'4.1. CAPEX'!$E:$E,$D84,'4.1. CAPEX'!$G:$G,$F84,'4.1. CAPEX'!$F:$F,$E84)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B84)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.8359260353259543},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B84,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C84,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D84,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E84,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F84)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B84)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.018102852443981},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B84,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C84,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D84,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E84,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F84)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B84)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.2072680776588289},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B84,'4.2. Fuelcost'!$D:$D,$C84,'4.2. Fuelcost'!$E:$E,$D84,'4.2. Fuelcost'!$G:$G,$F84,'4.2. Fuelcost'!$F:$F,$E84)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B84)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},196.87944291427235,0.19687944291427234,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B82","v":"gas"},{"$f":"'4.1. CAPEX'!C82","v":"gas"},{"$f":"'4.1. CAPEX'!D82","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E82","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F82","v":"high"},{"$f":"'4.1. CAPEX'!G82","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B85,'4.1. CAPEX'!$D:$D,$C85,'4.1. CAPEX'!$E:$E,$D85,'4.1. CAPEX'!$G:$G,$F85,'4.1. CAPEX'!$F:$F,$E85)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B85)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.557391922182454},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B85,'4.1. CAPEX'!$D:$D,$C85,'4.1. CAPEX'!$E:$E,$D85,'4.1. CAPEX'!$G:$G,$F85,'4.1. CAPEX'!$F:$F,$E85)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B85)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9693849641676211},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B85,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C85,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D85,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E85,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F85)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B85)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.6060220554552247},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B85,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C85,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D85,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E85,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F85)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B85)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.85542692756495098},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B85,'4.2. Fuelcost'!$D:$D,$C85,'4.2. Fuelcost'!$E:$E,$D85,'4.2. Fuelcost'!$G:$G,$F85,'4.2. Fuelcost'!$F:$F,$E85)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B85)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},181.51148939549066,0.18151148939549067,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B83","v":"gas"},{"$f":"'4.1. CAPEX'!C83","v":"gas"},{"$f":"'4.1. CAPEX'!D83","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E83","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F83","v":"high"},{"$f":"'4.1. CAPEX'!G83","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B86,'4.1. CAPEX'!$D:$D,$C86,'4.1. CAPEX'!$E:$E,$D86,'4.1. CAPEX'!$G:$G,$F86,'4.1. CAPEX'!$F:$F,$E86)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B86)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.5304316311525374},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B86,'4.1. CAPEX'!$D:$D,$C86,'4.1. CAPEX'!$E:$E,$D86,'4.1. CAPEX'!$G:$G,$F86,'4.1. CAPEX'!$F:$F,$E86)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B86)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.1144401396774581},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B86,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C86,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D86,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E86,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F86)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B86)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.6176579307241752},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B86,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C86,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D86,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E86,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F86)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B86)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.5050091084693803},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B86,'4.2. Fuelcost'!$D:$D,$C86,'4.2. Fuelcost'!$E:$E,$D86,'4.2. Fuelcost'!$G:$G,$F86,'4.2. Fuelcost'!$F:$F,$E86)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B86)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},168.29080233614397,0.16829080233614396,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B84","v":"gas"},{"$f":"'4.1. CAPEX'!C84","v":"gas"},{"$f":"'4.1. CAPEX'!D84","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E84","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F84","v":"high"},{"$f":"'4.1. CAPEX'!G84","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B87,'4.1. CAPEX'!$D:$D,$C87,'4.1. CAPEX'!$E:$E,$D87,'4.1. CAPEX'!$G:$G,$F87,'4.1. CAPEX'!$F:$F,$E87)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B87)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.579719367053205},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B87,'4.1. CAPEX'!$D:$D,$C87,'4.1. CAPEX'!$E:$E,$D87,'4.1. CAPEX'!$G:$G,$F87,'4.1. CAPEX'!$F:$F,$E87)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B87)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6513488973666686},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B87,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C87,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D87,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E87,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F87)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B87)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.8409492959705211},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B87,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C87,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D87,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E87,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F87)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B87)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1846129574674444},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B87,'4.2. Fuelcost'!$D:$D,$C87,'4.2. Fuelcost'!$E:$E,$D87,'4.2. Fuelcost'!$G:$G,$F87,'4.2. Fuelcost'!$F:$F,$E87)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B87)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},195.77989404397826,0.19577989404397825,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B85","v":"gas"},{"$f":"'4.1. CAPEX'!C85","v":"gas"},{"$f":"'4.1. CAPEX'!D85","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E85","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F85","v":"high"},{"$f":"'4.1. CAPEX'!G85","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B88,'4.1. CAPEX'!$D:$D,$C88,'4.1. CAPEX'!$E:$E,$D88,'4.1. CAPEX'!$G:$G,$F88,'4.1. CAPEX'!$F:$F,$E88)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B88)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.12886921075267},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B88,'4.1. CAPEX'!$D:$D,$C88,'4.1. CAPEX'!$E:$E,$D88,'4.1. CAPEX'!$G:$G,$F88,'4.1. CAPEX'!$F:$F,$E88)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B88)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8386002139161013},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B88,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C88,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D88,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E88,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F88)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B88)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4998723854498017},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B88,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C88,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D88,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E88,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F88)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B88)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.83937432067708184},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B88,'4.2. Fuelcost'!$D:$D,$C88,'4.2. Fuelcost'!$E:$E,$D88,'4.2. Fuelcost'!$G:$G,$F88,'4.2. Fuelcost'!$F:$F,$E88)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B88)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.82997965691607,0.18082997965691608,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B86","v":"gas"},{"$f":"'4.1. CAPEX'!C86","v":"gas"},{"$f":"'4.1. CAPEX'!D86","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E86","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F86","v":"high"},{"$f":"'4.1. CAPEX'!G86","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B89,'4.1. CAPEX'!$D:$D,$C89,'4.1. CAPEX'!$E:$E,$D89,'4.1. CAPEX'!$G:$G,$F89,'4.1. CAPEX'!$F:$F,$E89)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B89)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.338196766257262},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B89,'4.1. CAPEX'!$D:$D,$C89,'4.1. CAPEX'!$E:$E,$D89,'4.1. CAPEX'!$G:$G,$F89,'4.1. CAPEX'!$F:$F,$E89)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B89)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0372301665077783},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B89,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C89,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D89,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E89,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F89)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B89)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5700392936533736},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B89,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C89,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D89,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E89,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F89)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B89)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49553230521263847},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B89,'4.2. Fuelcost'!$D:$D,$C89,'4.2. Fuelcost'!$E:$E,$D89,'4.2. Fuelcost'!$G:$G,$F89,'4.2. Fuelcost'!$F:$F,$E89)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B89)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.96426205775145,0.16796426205775145,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B87","v":"gas"},{"$f":"'4.1. CAPEX'!C87","v":"gas"},{"$f":"'4.1. CAPEX'!D87","v":"Saarland"},{"$f":"'4.1. CAPEX'!E87","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F87","v":"high"},{"$f":"'4.1. CAPEX'!G87","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B90,'4.1. CAPEX'!$D:$D,$C90,'4.1. CAPEX'!$E:$E,$D90,'4.1. CAPEX'!$G:$G,$F90,'4.1. CAPEX'!$F:$F,$E90)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B90)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.004978580062318},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B90,'4.1. CAPEX'!$D:$D,$C90,'4.1. CAPEX'!$E:$E,$D90,'4.1. CAPEX'!$G:$G,$F90,'4.1. CAPEX'!$F:$F,$E90)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B90)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7613473985363512},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B90,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C90,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D90,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E90,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F90)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B90)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9462905624277127},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B90,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C90,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D90,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E90,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F90)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B90)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1981142463725798},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B90,'4.2. Fuelcost'!$D:$D,$C90,'4.2. Fuelcost'!$E:$E,$D90,'4.2. Fuelcost'!$G:$G,$F90,'4.2. Fuelcost'!$F:$F,$E90)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B90)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},196.43399431351938,0.19643399431351938,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B88","v":"gas"},{"$f":"'4.1. CAPEX'!C88","v":"gas"},{"$f":"'4.1. CAPEX'!D88","v":"Saarland"},{"$f":"'4.1. CAPEX'!E88","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F88","v":"high"},{"$f":"'4.1. CAPEX'!G88","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B91,'4.1. CAPEX'!$D:$D,$C91,'4.1. CAPEX'!$E:$E,$D91,'4.1. CAPEX'!$G:$G,$F91,'4.1. CAPEX'!$F:$F,$E91)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B91)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.383682752328093},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B91,'4.1. CAPEX'!$D:$D,$C91,'4.1. CAPEX'!$E:$E,$D91,'4.1. CAPEX'!$G:$G,$F91,'4.1. CAPEX'!$F:$F,$E91)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B91)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9165412127991344},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B91,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C91,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D91,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E91,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F91)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B91)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5629924316683486},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B91,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C91,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D91,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E91,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F91)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B91)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84894085051416945},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B91,'4.2. Fuelcost'!$D:$D,$C91,'4.2. Fuelcost'!$E:$E,$D91,'4.2. Fuelcost'!$G:$G,$F91,'4.2. Fuelcost'!$F:$F,$E91)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B91)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},181.23542077343015,0.18123542077343016,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B89","v":"gas"},{"$f":"'4.1. CAPEX'!C89","v":"gas"},{"$f":"'4.1. CAPEX'!D89","v":"Saarland"},{"$f":"'4.1. CAPEX'!E89","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F89","v":"high"},{"$f":"'4.1. CAPEX'!G89","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B92,'4.1. CAPEX'!$D:$D,$C92,'4.1. CAPEX'!$E:$E,$D92,'4.1. CAPEX'!$G:$G,$F92,'4.1. CAPEX'!$F:$F,$E92)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B92)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.4525058692095874},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B92,'4.1. CAPEX'!$D:$D,$C92,'4.1. CAPEX'!$E:$E,$D92,'4.1. CAPEX'!$G:$G,$F92,'4.1. CAPEX'!$F:$F,$E92)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B92)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0832433478687848},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B92,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C92,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D92,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E92,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F92)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B92)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.598354884013848},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B92,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C92,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D92,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E92,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F92)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B92)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.50117999357560106},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B92,'4.2. Fuelcost'!$D:$D,$C92,'4.2. Fuelcost'!$E:$E,$D92,'4.2. Fuelcost'!$G:$G,$F92,'4.2. Fuelcost'!$F:$F,$E92)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B92)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},168.15854762078823,0.16815854762078822,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B90","v":"gas"},{"$f":"'4.1. CAPEX'!C90","v":"gas"},{"$f":"'4.1. CAPEX'!D90","v":"Saxony"},{"$f":"'4.1. CAPEX'!E90","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F90","v":"high"},{"$f":"'4.1. CAPEX'!G90","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B93,'4.1. CAPEX'!$D:$D,$C93,'4.1. CAPEX'!$E:$E,$D93,'4.1. CAPEX'!$G:$G,$F93,'4.1. CAPEX'!$F:$F,$E93)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B93)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.707999088365504},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B93,'4.1. CAPEX'!$D:$D,$C93,'4.1. CAPEX'!$E:$E,$D93,'4.1. CAPEX'!$G:$G,$F93,'4.1. CAPEX'!$F:$F,$E93)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B93)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.4235705833836594},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B93,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C93,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D93,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E93,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F93)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B93)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.6250148368353345},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B93,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C93,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D93,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E93,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F93)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B93)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.156655296311087},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B93,'4.2. Fuelcost'!$D:$D,$C93,'4.2. Fuelcost'!$E:$E,$D93,'4.2. Fuelcost'!$G:$G,$F93,'4.2. Fuelcost'!$F:$F,$E93)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B93)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},194.43650333101601,0.194436503331016,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B91","v":"gas"},{"$f":"'4.1. CAPEX'!C91","v":"gas"},{"$f":"'4.1. CAPEX'!D91","v":"Saxony"},{"$f":"'4.1. CAPEX'!E91","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F91","v":"high"},{"$f":"'4.1. CAPEX'!G91","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B94,'4.1. CAPEX'!$D:$D,$C94,'4.1. CAPEX'!$E:$E,$D94,'4.1. CAPEX'!$G:$G,$F94,'4.1. CAPEX'!$F:$F,$E94)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B94)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.606538066169643},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B94,'4.1. CAPEX'!$D:$D,$C94,'4.1. CAPEX'!$E:$E,$D94,'4.1. CAPEX'!$G:$G,$F94,'4.1. CAPEX'!$F:$F,$E94)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B94)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.6772046573680752},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B94,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C94,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D94,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E94,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F94)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B94)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.3704853607900169},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B94,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C94,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D94,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E94,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F94)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B94)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.81956452314539963},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B94,'4.2. Fuelcost'!$D:$D,$C94,'4.2. Fuelcost'!$E:$E,$D94,'4.2. Fuelcost'!$G:$G,$F94,'4.2. Fuelcost'!$F:$F,$E94)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B94)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},179.99705613359356,0.17999705613359357,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B92","v":"gas"},{"$f":"'4.1. CAPEX'!C92","v":"gas"},{"$f":"'4.1. CAPEX'!D92","v":"Saxony"},{"$f":"'4.1. CAPEX'!E92","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F92","v":"high"},{"$f":"'4.1. CAPEX'!G92","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B95,'4.1. CAPEX'!$D:$D,$C95,'4.1. CAPEX'!$E:$E,$D95,'4.1. CAPEX'!$G:$G,$F95,'4.1. CAPEX'!$F:$F,$E95)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B95)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.1038795309478679},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B95,'4.1. CAPEX'!$D:$D,$C95,'4.1. CAPEX'!$E:$E,$D95,'4.1. CAPEX'!$G:$G,$F95,'4.1. CAPEX'!$F:$F,$E95)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B95)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9419488239444185},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B95,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C95,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D95,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E95,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F95)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B95)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5119964022470203},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B95,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C95,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D95,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E95,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F95)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B95)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48383741010463499},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B95,'4.2. Fuelcost'!$D:$D,$C95,'4.2. Fuelcost'!$E:$E,$D95,'4.2. Fuelcost'!$G:$G,$F95,'4.2. Fuelcost'!$F:$F,$E95)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B95)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.56492569336436,0.16756492569336437,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B93","v":"gas"},{"$f":"'4.1. CAPEX'!C93","v":"gas"},{"$f":"'4.1. CAPEX'!D93","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E93","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F93","v":"high"},{"$f":"'4.1. CAPEX'!G93","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B96,'4.1. CAPEX'!$D:$D,$C96,'4.1. CAPEX'!$E:$E,$D96,'4.1. CAPEX'!$G:$G,$F96,'4.1. CAPEX'!$F:$F,$E96)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B96)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.702608318786197},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B96,'4.1. CAPEX'!$D:$D,$C96,'4.1. CAPEX'!$E:$E,$D96,'4.1. CAPEX'!$G:$G,$F96,'4.1. CAPEX'!$F:$F,$E96)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B96)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6832096782452286},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B96,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C96,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D96,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E96,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F96)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B96)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.8713902068623769},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B96,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C96,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D96,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E96,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F96)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B96)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1885235708195396},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B96,'4.2. Fuelcost'!$D:$D,$C96,'4.2. Fuelcost'!$E:$E,$D96,'4.2. Fuelcost'!$G:$G,$F96,'4.2. Fuelcost'!$F:$F,$E96)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B96)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},195.96899530083377,0.19596899530083378,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B94","v":"gas"},{"$f":"'4.1. CAPEX'!C94","v":"gas"},{"$f":"'4.1. CAPEX'!D94","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E94","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F94","v":"high"},{"$f":"'4.1. CAPEX'!G94","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B97,'4.1. CAPEX'!$D:$D,$C97,'4.1. CAPEX'!$E:$E,$D97,'4.1. CAPEX'!$G:$G,$F97,'4.1. CAPEX'!$F:$F,$E97)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B97)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.202503756586495},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B97,'4.1. CAPEX'!$D:$D,$C97,'4.1. CAPEX'!$E:$E,$D97,'4.1. CAPEX'!$G:$G,$F97,'4.1. CAPEX'!$F:$F,$E97)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B97)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8611756223122367},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B97,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C97,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D97,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E97,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F97)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B97)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5181124519218456},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B97,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C97,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D97,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E97,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F97)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B97)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84214524125933121},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B97,'4.2. Fuelcost'!$D:$D,$C97,'4.2. Fuelcost'!$E:$E,$D97,'4.2. Fuelcost'!$G:$G,$F97,'4.2. Fuelcost'!$F:$F,$E97)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B97)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.94720059820031,0.1809472005982003,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B95","v":"gas"},{"$f":"'4.1. CAPEX'!C95","v":"gas"},{"$f":"'4.1. CAPEX'!D95","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E95","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F95","v":"high"},{"$f":"'4.1. CAPEX'!G95","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B98,'4.1. CAPEX'!$D:$D,$C98,'4.1. CAPEX'!$E:$E,$D98,'4.1. CAPEX'!$G:$G,$F98,'4.1. CAPEX'!$F:$F,$E98)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B98)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.3712291507550667},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B98,'4.1. CAPEX'!$D:$D,$C98,'4.1. CAPEX'!$E:$E,$D98,'4.1. CAPEX'!$G:$G,$F98,'4.1. CAPEX'!$F:$F,$E98)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B98)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0505577652775733},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B98,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C98,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D98,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E98,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F98)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B98)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5782217694484959},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B98,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C98,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D98,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E98,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F98)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B98)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49716814351488198},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B98,'4.2. Fuelcost'!$D:$D,$C98,'4.2. Fuelcost'!$E:$E,$D98,'4.2. Fuelcost'!$G:$G,$F98,'4.2. Fuelcost'!$F:$F,$E98)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B98)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},168.02044035511642,0.16802044035511643,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B96","v":"gas"},{"$f":"'4.1. CAPEX'!C96","v":"gas"},{"$f":"'4.1. CAPEX'!D96","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E96","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F96","v":"high"},{"$f":"'4.1. CAPEX'!G96","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B99,'4.1. CAPEX'!$D:$D,$C99,'4.1. CAPEX'!$E:$E,$D99,'4.1. CAPEX'!$G:$G,$F99,'4.1. CAPEX'!$F:$F,$E99)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B99)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.072874120182398},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B99,'4.1. CAPEX'!$D:$D,$C99,'4.1. CAPEX'!$E:$E,$D99,'4.1. CAPEX'!$G:$G,$F99,'4.1. CAPEX'!$F:$F,$E99)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B99)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5192941362525509},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B99,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C99,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D99,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E99,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F99)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B99)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7153982942053112},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B99,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C99,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D99,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E99,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F99)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B99)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.168404468604946},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B99,'4.2. Fuelcost'!$D:$D,$C99,'4.2. Fuelcost'!$E:$E,$D99,'4.2. Fuelcost'!$G:$G,$F99,'4.2. Fuelcost'!$F:$F,$E99)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B99)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},194.99923454536562,0.19499923454536564,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B97","v":"gas"},{"$f":"'4.1. CAPEX'!C97","v":"gas"},{"$f":"'4.1. CAPEX'!D97","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E97","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F97","v":"high"},{"$f":"'4.1. CAPEX'!G97","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B100,'4.1. CAPEX'!$D:$D,$C100,'4.1. CAPEX'!$E:$E,$D100,'4.1. CAPEX'!$G:$G,$F100,'4.1. CAPEX'!$F:$F,$E100)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B100)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.825169658961771},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B100,'4.1. CAPEX'!$D:$D,$C100,'4.1. CAPEX'!$E:$E,$D100,'4.1. CAPEX'!$G:$G,$F100,'4.1. CAPEX'!$F:$F,$E100)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B100)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7450309390710004},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B100,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C100,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D100,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E100,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F100)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B100)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4246427503720316},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B100,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C100,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D100,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E100,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F100)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B100)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82788956589502416},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B100,'4.2. Fuelcost'!$D:$D,$C100,'4.2. Fuelcost'!$E:$E,$D100,'4.2. Fuelcost'!$G:$G,$F100,'4.2. Fuelcost'!$F:$F,$E100)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B100)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},180.34599644042024,0.18034599644042024,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B98","v":"gas"},{"$f":"'4.1. CAPEX'!C98","v":"gas"},{"$f":"'4.1. CAPEX'!D98","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E98","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F98","v":"high"},{"$f":"'4.1. CAPEX'!G98","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B101,'4.1. CAPEX'!$D:$D,$C101,'4.1. CAPEX'!$E:$E,$D101,'4.1. CAPEX'!$G:$G,$F101,'4.1. CAPEX'!$F:$F,$E101)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B101)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2019574474298302},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B101,'4.1. CAPEX'!$D:$D,$C101,'4.1. CAPEX'!$E:$E,$D101,'4.1. CAPEX'!$G:$G,$F101,'4.1. CAPEX'!$F:$F,$E101)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B101)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9819906895320392},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B101,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C101,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D101,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E101,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F101)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B101)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5362913536969516},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B101,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C101,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D101,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E101,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F101)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B101)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48875217521370751},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B101,'4.2. Fuelcost'!$D:$D,$C101,'4.2. Fuelcost'!$E:$E,$D101,'4.2. Fuelcost'!$G:$G,$F101,'4.2. Fuelcost'!$F:$F,$E101)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B101)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.73225519199295,0.16773225519199295,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B99","v":"gas"},{"$f":"'4.1. CAPEX'!C99","v":"gas"},{"$f":"'4.1. CAPEX'!D99","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E99","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F99","v":"high"},{"$f":"'4.1. CAPEX'!G99","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B102,'4.1. CAPEX'!$D:$D,$C102,'4.1. CAPEX'!$E:$E,$D102,'4.1. CAPEX'!$G:$G,$F102,'4.1. CAPEX'!$F:$F,$E102)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B102)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.398105958239647},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B102,'4.1. CAPEX'!$D:$D,$C102,'4.1. CAPEX'!$E:$E,$D102,'4.1. CAPEX'!$G:$G,$F102,'4.1. CAPEX'!$F:$F,$E102)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B102)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.3418284270796885},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B102,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C102,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D102,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E102,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F102)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B102)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.5482509859998626},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B102,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C102,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D102,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E102,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F102)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B102)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1466222098939718},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B102,'4.2. Fuelcost'!$D:$D,$C102,'4.2. Fuelcost'!$E:$E,$D102,'4.2. Fuelcost'!$G:$G,$F102,'4.2. Fuelcost'!$F:$F,$E102)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B102)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},193.95807110733358,0.19395807110733357,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B100","v":"gas"},{"$f":"'4.1. CAPEX'!C100","v":"gas"},{"$f":"'4.1. CAPEX'!D100","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E100","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F100","v":"high"},{"$f":"'4.1. CAPEX'!G100","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B103,'4.1. CAPEX'!$D:$D,$C103,'4.1. CAPEX'!$E:$E,$D103,'4.1. CAPEX'!$G:$G,$F103,'4.1. CAPEX'!$F:$F,$E103)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B103)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.420851398881457},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B103,'4.1. CAPEX'!$D:$D,$C103,'4.1. CAPEX'!$E:$E,$D103,'4.1. CAPEX'!$G:$G,$F103,'4.1. CAPEX'!$F:$F,$E103)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B103)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.6192850925973072},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B103,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C103,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D103,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E103,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F103)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B103)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.3244887824726561},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B103,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C103,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D103,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E103,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F103)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B103)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.81245543739500792},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B103,'4.2. Fuelcost'!$D:$D,$C103,'4.2. Fuelcost'!$E:$E,$D103,'4.2. Fuelcost'!$G:$G,$F103,'4.2. Fuelcost'!$F:$F,$E103)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B103)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},179.70034423746685,0.17970034423746686,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B101","v":"gas"},{"$f":"'4.1. CAPEX'!C101","v":"gas"},{"$f":"'4.1. CAPEX'!D101","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E101","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F101","v":"high"},{"$f":"'4.1. CAPEX'!G101","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B104,'4.1. CAPEX'!$D:$D,$C104,'4.1. CAPEX'!$E:$E,$D104,'4.1. CAPEX'!$G:$G,$F104,'4.1. CAPEX'!$F:$F,$E104)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B104)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.020580675491872},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B104,'4.1. CAPEX'!$D:$D,$C104,'4.1. CAPEX'!$E:$E,$D104,'4.1. CAPEX'!$G:$G,$F104,'4.1. CAPEX'!$F:$F,$E104)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B104)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9077554792819131},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B104,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C104,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D104,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E104,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F104)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B104)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.4913623826661646},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B104,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C104,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D104,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E104,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F104)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B104)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.4796404963284262},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B104,'4.2. Fuelcost'!$D:$D,$C104,'4.2. Fuelcost'!$E:$E,$D104,'4.2. Fuelcost'!$G:$G,$F104,'4.2. Fuelcost'!$F:$F,$E104)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B104)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},167.42260255988879,0.16742260255988878,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B102","v":"gas"},{"$f":"'4.1. CAPEX'!C102","v":"gas"},{"$f":"'4.1. CAPEX'!D102","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E102","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F102","v":"high"},{"$f":"'4.1. CAPEX'!G102","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B105,'4.1. CAPEX'!$D:$D,$C105,'4.1. CAPEX'!$E:$E,$D105,'4.1. CAPEX'!$G:$G,$F105,'4.1. CAPEX'!$F:$F,$E105)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B105)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.903498806811854},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B105,'4.1. CAPEX'!$D:$D,$C105,'4.1. CAPEX'!$E:$E,$D105,'4.1. CAPEX'!$G:$G,$F105,'4.1. CAPEX'!$F:$F,$E105)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B105)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5298939076082636},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B105,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C105,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D105,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E105,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F105)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B105)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7254391376949938},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B105,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C105,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D105,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E105,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F105)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B105)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1697054915632599},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B105,'4.2. Fuelcost'!$D:$D,$C105,'4.2. Fuelcost'!$E:$E,$D105,'4.2. Fuelcost'!$G:$G,$F105,'4.2. Fuelcost'!$F:$F,$E105)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B105)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},186.33034305108814,0.18633034305108814,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B103","v":"gas"},{"$f":"'4.1. CAPEX'!C103","v":"gas"},{"$f":"'4.1. CAPEX'!D103","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E103","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F103","v":"high"},{"$f":"'4.1. CAPEX'!G103","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B106,'4.1. CAPEX'!$D:$D,$C106,'4.1. CAPEX'!$E:$E,$D106,'4.1. CAPEX'!$G:$G,$F106,'4.1. CAPEX'!$F:$F,$E106)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B106)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.723680679687213},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B106,'4.1. CAPEX'!$D:$D,$C106,'4.1. CAPEX'!$E:$E,$D106,'4.1. CAPEX'!$G:$G,$F106,'4.1. CAPEX'!$F:$F,$E106)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B106)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7525415574759},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B106,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C106,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D106,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E106,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F106)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B106)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4306591817901921},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B106,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C106,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D106,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E106,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F106)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B106)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82881142417365994},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B106,'4.2. Fuelcost'!$D:$D,$C106,'4.2. Fuelcost'!$E:$E,$D106,'4.2. Fuelcost'!$G:$G,$F106,'4.2. Fuelcost'!$F:$F,$E106)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B106)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},171.73749855053674,0.17173749855053674,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B104","v":"gas"},{"$f":"'4.1. CAPEX'!C104","v":"gas"},{"$f":"'4.1. CAPEX'!D104","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E104","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F104","v":"high"},{"$f":"'4.1. CAPEX'!G104","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B107,'4.1. CAPEX'!$D:$D,$C107,'4.1. CAPEX'!$E:$E,$D107,'4.1. CAPEX'!$G:$G,$F107,'4.1. CAPEX'!$F:$F,$E107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.1564295916153498},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B107,'4.1. CAPEX'!$D:$D,$C107,'4.1. CAPEX'!$E:$E,$D107,'4.1. CAPEX'!$G:$G,$F107,'4.1. CAPEX'!$F:$F,$E107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9864246517823392},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B107,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C107,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D107,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E107,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5389903188858962},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B107,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C107,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D107,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E107,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48929640267771102},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B107,'4.2. Fuelcost'!$D:$D,$C107,'4.2. Fuelcost'!$E:$E,$D107,'4.2. Fuelcost'!$G:$G,$F107,'4.2. Fuelcost'!$F:$F,$E107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},159.17294667237107,0.15917294667237106,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B105","v":"gas"},{"$f":"'4.1. CAPEX'!C105","v":"gas"},{"$f":"'4.1. CAPEX'!D105","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E105","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F105","v":"high"},{"$f":"'4.1. CAPEX'!G105","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B108,'4.1. CAPEX'!$D:$D,$C108,'4.1. CAPEX'!$E:$E,$D108,'4.1. CAPEX'!$G:$G,$F108,'4.1. CAPEX'!$F:$F,$E108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.877830239812017},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B108,'4.1. CAPEX'!$D:$D,$C108,'4.1. CAPEX'!$E:$E,$D108,'4.1. CAPEX'!$G:$G,$F108,'4.1. CAPEX'!$F:$F,$E108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.2570469369404318},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B108,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C108,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D108,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E108,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.4690415014500946},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B108,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C108,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D108,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E108,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1362160736284219},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B108,'4.2. Fuelcost'!$D:$D,$C108,'4.2. Fuelcost'!$E:$E,$D108,'4.2. Fuelcost'!$G:$G,$F108,'4.2. Fuelcost'!$F:$F,$E108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},184.74194045924074,0.18474194045924075,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B106","v":"gas"},{"$f":"'4.1. CAPEX'!C106","v":"gas"},{"$f":"'4.1. CAPEX'!D106","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E106","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F106","v":"high"},{"$f":"'4.1. CAPEX'!G106","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B109,'4.1. CAPEX'!$D:$D,$C109,'4.1. CAPEX'!$E:$E,$D109,'4.1. CAPEX'!$G:$G,$F109,'4.1. CAPEX'!$F:$F,$E109)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B109)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.109104364713374},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B109,'4.1. CAPEX'!$D:$D,$C109,'4.1. CAPEX'!$E:$E,$D109,'4.1. CAPEX'!$G:$G,$F109,'4.1. CAPEX'!$F:$F,$E109)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B109)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.5592119647093874},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B109,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C109,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D109,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E109,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F109)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B109)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2770267906637724},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B109,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C109,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D109,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E109,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F109)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B109)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.80508202188092914},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B109,'4.2. Fuelcost'!$D:$D,$C109,'4.2. Fuelcost'!$E:$E,$D109,'4.2. Fuelcost'!$G:$G,$F109,'4.2. Fuelcost'!$F:$F,$E109)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B109)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},170.75223084937724,0.17075223084937724,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B107","v":"gas"},{"$f":"'4.1. CAPEX'!C107","v":"gas"},{"$f":"'4.1. CAPEX'!D107","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E107","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F107","v":"high"},{"$f":"'4.1. CAPEX'!G107","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B110,'4.1. CAPEX'!$D:$D,$C110,'4.1. CAPEX'!$E:$E,$D110,'4.1. CAPEX'!$G:$G,$F110,'4.1. CAPEX'!$F:$F,$E110)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B110)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.8807312640222955},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B110,'4.1. CAPEX'!$D:$D,$C110,'4.1. CAPEX'!$E:$E,$D110,'4.1. CAPEX'!$G:$G,$F110,'4.1. CAPEX'!$F:$F,$E110)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B110)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.8722907589416193},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B110,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C110,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D110,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E110,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F110)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B110)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.4700709800410885},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B110,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C110,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D110,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E110,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F110)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B110)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.47528753305926785},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B110,'4.2. Fuelcost'!$D:$D,$C110,'4.2. Fuelcost'!$E:$E,$D110,'4.2. Fuelcost'!$G:$G,$F110,'4.2. Fuelcost'!$F:$F,$E110)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B110)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},158.70018624347404,0.15870018624347404,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B108","v":"gas"},{"$f":"'4.1. CAPEX'!C108","v":"gas"},{"$f":"'4.1. CAPEX'!D108","v":"Berlin"},{"$f":"'4.1. CAPEX'!E108","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F108","v":"high"},{"$f":"'4.1. CAPEX'!G108","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B111,'4.1. CAPEX'!$D:$D,$C111,'4.1. CAPEX'!$E:$E,$D111,'4.1. CAPEX'!$G:$G,$F111,'4.1. CAPEX'!$F:$F,$E111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.775727436095501},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B111,'4.1. CAPEX'!$D:$D,$C111,'4.1. CAPEX'!$E:$E,$D111,'4.1. CAPEX'!$G:$G,$F111,'4.1. CAPEX'!$F:$F,$E111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7584215811252637},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B111,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C111,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D111,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E111,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9434797075328811},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B111,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C111,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D111,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E111,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1977551296052535},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B111,'4.2. Fuelcost'!$D:$D,$C111,'4.2. Fuelcost'!$E:$E,$D111,'4.2. Fuelcost'!$G:$G,$F111,'4.2. Fuelcost'!$F:$F,$E111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},187.67718956176867,0.18767718956176868,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B109","v":"gas"},{"$f":"'4.1. CAPEX'!C109","v":"gas"},{"$f":"'4.1. CAPEX'!D109","v":"Berlin"},{"$f":"'4.1. CAPEX'!E109","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F109","v":"high"},{"$f":"'4.1. CAPEX'!G109","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B112,'4.1. CAPEX'!$D:$D,$C112,'4.1. CAPEX'!$E:$E,$D112,'4.1. CAPEX'!$G:$G,$F112,'4.1. CAPEX'!$F:$F,$E112)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B112)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.246316425820901},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B112,'4.1. CAPEX'!$D:$D,$C112,'4.1. CAPEX'!$E:$E,$D112,'4.1. CAPEX'!$G:$G,$F112,'4.1. CAPEX'!$F:$F,$E112)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B112)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9144680833551453},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B112,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C112,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D112,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E112,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F112)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B112)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5613081791731718},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B112,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C112,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D112,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E112,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F112)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B112)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84868639323281159},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B112,'4.2. Fuelcost'!$D:$D,$C112,'4.2. Fuelcost'!$E:$E,$D112,'4.2. Fuelcost'!$G:$G,$F112,'4.2. Fuelcost'!$F:$F,$E112)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B112)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},172.5725847889918,0.17257258478899182,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B110","v":"gas"},{"$f":"'4.1. CAPEX'!C110","v":"gas"},{"$f":"'4.1. CAPEX'!D110","v":"Berlin"},{"$f":"'4.1. CAPEX'!E110","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F110","v":"high"},{"$f":"'4.1. CAPEX'!G110","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B113,'4.1. CAPEX'!$D:$D,$C113,'4.1. CAPEX'!$E:$E,$D113,'4.1. CAPEX'!$G:$G,$F113,'4.1. CAPEX'!$F:$F,$E113)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B113)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.3908834708793716},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B113,'4.1. CAPEX'!$D:$D,$C113,'4.1. CAPEX'!$E:$E,$D113,'4.1. CAPEX'!$G:$G,$F113,'4.1. CAPEX'!$F:$F,$E113)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B113)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0820194569454173},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B113,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C113,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D113,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E113,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F113)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B113)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5975993300088349},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B113,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C113,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D113,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E113,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F113)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B113)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.50102977239286639},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B113,'4.2. Fuelcost'!$D:$D,$C113,'4.2. Fuelcost'!$E:$E,$D113,'4.2. Fuelcost'!$G:$G,$F113,'4.2. Fuelcost'!$F:$F,$E113)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B113)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},159.57333773763625,0.15957333773763624,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B111","v":"gas"},{"$f":"'4.1. CAPEX'!C111","v":"gas"},{"$f":"'4.1. CAPEX'!D111","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E111","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F111","v":"high"},{"$f":"'4.1. CAPEX'!G111","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B114,'4.1. CAPEX'!$D:$D,$C114,'4.1. CAPEX'!$E:$E,$D114,'4.1. CAPEX'!$G:$G,$F114,'4.1. CAPEX'!$F:$F,$E114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.17187950132287},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B114,'4.1. CAPEX'!$D:$D,$C114,'4.1. CAPEX'!$E:$E,$D114,'4.1. CAPEX'!$G:$G,$F114,'4.1. CAPEX'!$F:$F,$E114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6005448255283365},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B114,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C114,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D114,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E114,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7925292074313308},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B114,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C114,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D114,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E114,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1783772320334367},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B114,'4.2. Fuelcost'!$D:$D,$C114,'4.2. Fuelcost'!$E:$E,$D114,'4.2. Fuelcost'!$G:$G,$F114,'4.2. Fuelcost'!$F:$F,$E114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},186.74513647372575,0.18674513647372576,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B112","v":"gas"},{"$f":"'4.1. CAPEX'!C112","v":"gas"},{"$f":"'4.1. CAPEX'!D112","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E112","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F112","v":"high"},{"$f":"'4.1. CAPEX'!G112","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B115,'4.1. CAPEX'!$D:$D,$C115,'4.1. CAPEX'!$E:$E,$D115,'4.1. CAPEX'!$G:$G,$F115,'4.1. CAPEX'!$F:$F,$E115)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B115)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.884493269201547},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B115,'4.1. CAPEX'!$D:$D,$C115,'4.1. CAPEX'!$E:$E,$D115,'4.1. CAPEX'!$G:$G,$F115,'4.1. CAPEX'!$F:$F,$E115)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B115)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.8026022679050282},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B115,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C115,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D115,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E115,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F115)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B115)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4708592709383876},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B115,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C115,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D115,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E115,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F115)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B115)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.83495590893584204},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B115,'4.2. Fuelcost'!$D:$D,$C115,'4.2. Fuelcost'!$E:$E,$D115,'4.2. Fuelcost'!$G:$G,$F115,'4.2. Fuelcost'!$F:$F,$E115)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B115)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},171.99471642439059,0.1719947164243906,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B113","v":"gas"},{"$f":"'4.1. CAPEX'!C113","v":"gas"},{"$f":"'4.1. CAPEX'!D113","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E113","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F113","v":"high"},{"$f":"'4.1. CAPEX'!G113","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B116,'4.1. CAPEX'!$D:$D,$C116,'4.1. CAPEX'!$E:$E,$D116,'4.1. CAPEX'!$G:$G,$F116,'4.1. CAPEX'!$F:$F,$E116)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B116)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2285699603617406},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B116,'4.1. CAPEX'!$D:$D,$C116,'4.1. CAPEX'!$E:$E,$D116,'4.1. CAPEX'!$G:$G,$F116,'4.1. CAPEX'!$F:$F,$E116)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B116)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0159784499251261},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B116,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C116,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D116,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E116,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F116)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B116)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.557024039153365},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B116,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C116,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D116,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E116,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F116)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B116)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49292385544049294},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B116,'4.2. Fuelcost'!$D:$D,$C116,'4.2. Fuelcost'!$E:$E,$D116,'4.2. Fuelcost'!$G:$G,$F116,'4.2. Fuelcost'!$F:$F,$E116)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B116)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},159.29630201229051,0.1592963020122905,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B114","v":"gas"},{"$f":"'4.1. CAPEX'!C114","v":"gas"},{"$f":"'4.1. CAPEX'!D114","v":"Bremen"},{"$f":"'4.1. CAPEX'!E114","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F114","v":"high"},{"$f":"'4.1. CAPEX'!G114","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B117,'4.1. CAPEX'!$D:$D,$C117,'4.1. CAPEX'!$E:$E,$D117,'4.1. CAPEX'!$G:$G,$F117,'4.1. CAPEX'!$F:$F,$E117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.791975974312308},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B117,'4.1. CAPEX'!$D:$D,$C117,'4.1. CAPEX'!$E:$E,$D117,'4.1. CAPEX'!$G:$G,$F117,'4.1. CAPEX'!$F:$F,$E117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7626493704800232},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B117,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C117,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D117,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E117,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9475415330828376},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B117,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C117,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D117,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E117,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1982740512714738},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B117,'4.2. Fuelcost'!$D:$D,$C117,'4.2. Fuelcost'!$E:$E,$D117,'4.2. Fuelcost'!$G:$G,$F117,'4.2. Fuelcost'!$F:$F,$E117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},187.70224663655642,0.18770224663655644,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B115","v":"gas"},{"$f":"'4.1. CAPEX'!C115","v":"gas"},{"$f":"'4.1. CAPEX'!D115","v":"Bremen"},{"$f":"'4.1. CAPEX'!E115","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F115","v":"high"},{"$f":"'4.1. CAPEX'!G115","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B118,'4.1. CAPEX'!$D:$D,$C118,'4.1. CAPEX'!$E:$E,$D118,'4.1. CAPEX'!$G:$G,$F118,'4.1. CAPEX'!$F:$F,$E118)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B118)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.256052481952759},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B118,'4.1. CAPEX'!$D:$D,$C118,'4.1. CAPEX'!$E:$E,$D118,'4.1. CAPEX'!$G:$G,$F118,'4.1. CAPEX'!$F:$F,$E118)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B118)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.917463743494813},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B118,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C118,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D118,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E118,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F118)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B118)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.563742008052083},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B118,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C118,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D118,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E118,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F118)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B118)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.84905408254291259},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B118,'4.2. Fuelcost'!$D:$D,$C118,'4.2. Fuelcost'!$E:$E,$D118,'4.2. Fuelcost'!$G:$G,$F118,'4.2. Fuelcost'!$F:$F,$E118)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B118)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},172.58811802345235,0.17258811802345236,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B116","v":"gas"},{"$f":"'4.1. CAPEX'!C116","v":"gas"},{"$f":"'4.1. CAPEX'!D116","v":"Bremen"},{"$f":"'4.1. CAPEX'!E116","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F116","v":"high"},{"$f":"'4.1. CAPEX'!G116","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B119,'4.1. CAPEX'!$D:$D,$C119,'4.1. CAPEX'!$E:$E,$D119,'4.1. CAPEX'!$G:$G,$F119,'4.1. CAPEX'!$F:$F,$E119)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B119)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.3952510560392737},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B119,'4.1. CAPEX'!$D:$D,$C119,'4.1. CAPEX'!$E:$E,$D119,'4.1. CAPEX'!$G:$G,$F119,'4.1. CAPEX'!$F:$F,$E119)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B119)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0837879723003372},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B119,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C119,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D119,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E119,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F119)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B119)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5986911432388855},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B119,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C119,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D119,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E119,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F119)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B119)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.50124684113913132},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B119,'4.2. Fuelcost'!$D:$D,$C119,'4.2. Fuelcost'!$E:$E,$D119,'4.2. Fuelcost'!$G:$G,$F119,'4.2. Fuelcost'!$F:$F,$E119)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B119)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},159.58078272012739,0.15958078272012738,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B117","v":"gas"},{"$f":"'4.1. CAPEX'!C117","v":"gas"},{"$f":"'4.1. CAPEX'!D117","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E117","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F117","v":"high"},{"$f":"'4.1. CAPEX'!G117","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B120,'4.1. CAPEX'!$D:$D,$C120,'4.1. CAPEX'!$E:$E,$D120,'4.1. CAPEX'!$G:$G,$F120,'4.1. CAPEX'!$F:$F,$E120)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B120)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.103615944862803},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B120,'4.1. CAPEX'!$D:$D,$C120,'4.1. CAPEX'!$E:$E,$D120,'4.1. CAPEX'!$G:$G,$F120,'4.1. CAPEX'!$F:$F,$E120)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B120)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5826030476723858},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B120,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C120,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D120,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E120,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F120)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B120)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7754646165087218},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B120,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C120,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D120,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E120,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F120)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B120)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1761750463333671},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B120,'4.2. Fuelcost'!$D:$D,$C120,'4.2. Fuelcost'!$E:$E,$D120,'4.2. Fuelcost'!$G:$G,$F120,'4.2. Fuelcost'!$F:$F,$E120)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B120)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},186.63966436278704,0.18663966436278703,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B118","v":"gas"},{"$f":"'4.1. CAPEX'!C118","v":"gas"},{"$f":"'4.1. CAPEX'!D118","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E118","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F118","v":"high"},{"$f":"'4.1. CAPEX'!G118","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B121,'4.1. CAPEX'!$D:$D,$C121,'4.1. CAPEX'!$E:$E,$D121,'4.1. CAPEX'!$G:$G,$F121,'4.1. CAPEX'!$F:$F,$E121)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B121)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.843590031717186},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B121,'4.1. CAPEX'!$D:$D,$C121,'4.1. CAPEX'!$E:$E,$D121,'4.1. CAPEX'!$G:$G,$F121,'4.1. CAPEX'!$F:$F,$E121)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B121)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7898893666112805},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B121,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C121,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D121,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E121,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F121)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B121)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4606342394387584},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B121,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C121,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D121,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E121,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F121)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B121)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.83339551900903197},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B121,'4.2. Fuelcost'!$D:$D,$C121,'4.2. Fuelcost'!$E:$E,$D121,'4.2. Fuelcost'!$G:$G,$F121,'4.2. Fuelcost'!$F:$F,$E121)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B121)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},171.92931486418604,0.17192931486418603,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B119","v":"gas"},{"$f":"'4.1. CAPEX'!C119","v":"gas"},{"$f":"'4.1. CAPEX'!D119","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E119","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F119","v":"high"},{"$f":"'4.1. CAPEX'!G119","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B122,'4.1. CAPEX'!$D:$D,$C122,'4.1. CAPEX'!$E:$E,$D122,'4.1. CAPEX'!$G:$G,$F122,'4.1. CAPEX'!$F:$F,$E122)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B122)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2102208084454986},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B122,'4.1. CAPEX'!$D:$D,$C122,'4.1. CAPEX'!$E:$E,$D122,'4.1. CAPEX'!$G:$G,$F122,'4.1. CAPEX'!$F:$F,$E122)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B122)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0084732724031928},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B122,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C122,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D122,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E122,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F122)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B122)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5524371001266728},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B122,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C122,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D122,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E122,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F122)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B122)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49200266497943707},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B122,'4.2. Fuelcost'!$D:$D,$C122,'4.2. Fuelcost'!$E:$E,$D122,'4.2. Fuelcost'!$G:$G,$F122,'4.2. Fuelcost'!$F:$F,$E122)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B122)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},159.26493955336457,0.15926493955336457,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B120","v":"gas"},{"$f":"'4.1. CAPEX'!C120","v":"gas"},{"$f":"'4.1. CAPEX'!D120","v":"Hesse"},{"$f":"'4.1. CAPEX'!E120","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F120","v":"high"},{"$f":"'4.1. CAPEX'!G120","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B123,'4.1. CAPEX'!$D:$D,$C123,'4.1. CAPEX'!$E:$E,$D123,'4.1. CAPEX'!$G:$G,$F123,'4.1. CAPEX'!$F:$F,$E123)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B123)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.941896976913636},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B123,'4.1. CAPEX'!$D:$D,$C123,'4.1. CAPEX'!$E:$E,$D123,'4.1. CAPEX'!$G:$G,$F123,'4.1. CAPEX'!$F:$F,$E123)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B123)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5400206832696561},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B123,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C123,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D123,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E123,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F123)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B123)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7350379499887385},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B123,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C123,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D123,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E123,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F123)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B123)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.1709484587167043},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B123,'4.2. Fuelcost'!$D:$D,$C123,'4.2. Fuelcost'!$E:$E,$D123,'4.2. Fuelcost'!$G:$G,$F123,'4.2. Fuelcost'!$F:$F,$E123)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B123)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},186.3897097762985,0.18638970977629851,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B121","v":"gas"},{"$f":"'4.1. CAPEX'!C121","v":"gas"},{"$f":"'4.1. CAPEX'!D121","v":"Hesse"},{"$f":"'4.1. CAPEX'!E121","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F121","v":"high"},{"$f":"'4.1. CAPEX'!G121","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B124,'4.1. CAPEX'!$D:$D,$C124,'4.1. CAPEX'!$E:$E,$D124,'4.1. CAPEX'!$G:$G,$F124,'4.1. CAPEX'!$F:$F,$E124)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B124)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.746688702592623},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B124,'4.1. CAPEX'!$D:$D,$C124,'4.1. CAPEX'!$E:$E,$D124,'4.1. CAPEX'!$G:$G,$F124,'4.1. CAPEX'!$F:$F,$E124)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B124)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7597170280697716},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B124,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C124,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D124,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E124,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F124)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B124)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4364107499647654},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B124,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C124,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D124,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E124,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F124)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B124)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82969214618794196},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B124,'4.2. Fuelcost'!$D:$D,$C124,'4.2. Fuelcost'!$E:$E,$D124,'4.2. Fuelcost'!$G:$G,$F124,'4.2. Fuelcost'!$F:$F,$E124)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B124)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},171.77431433422487,0.17177431433422488,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B122","v":"gas"},{"$f":"'4.1. CAPEX'!C122","v":"gas"},{"$f":"'4.1. CAPEX'!D122","v":"Hesse"},{"$f":"'4.1. CAPEX'!E122","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F122","v":"high"},{"$f":"'4.1. CAPEX'!G122","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B125,'4.1. CAPEX'!$D:$D,$C125,'4.1. CAPEX'!$E:$E,$D125,'4.1. CAPEX'!$G:$G,$F125,'4.1. CAPEX'!$F:$F,$E125)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B125)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.1667509679549442},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B125,'4.1. CAPEX'!$D:$D,$C125,'4.1. CAPEX'!$E:$E,$D125,'4.1. CAPEX'!$G:$G,$F125,'4.1. CAPEX'!$F:$F,$E125)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B125)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9906607564579013},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B125,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C125,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D125,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E125,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F125)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B125)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.541570466685499},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B125,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C125,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D125,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E125,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F125)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B125)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.48981634497191495},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B125,'4.2. Fuelcost'!$D:$D,$C125,'4.2. Fuelcost'!$E:$E,$D125,'4.2. Fuelcost'!$G:$G,$F125,'4.2. Fuelcost'!$F:$F,$E125)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B125)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},159.19060424348004,0.15919060424348003,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B258","v":"gas"},{"$f":"'4.1. CAPEX'!C258","v":"gas"},{"$f":"'4.1. CAPEX'!D258","v":"Bremen"},{"$f":"'4.1. CAPEX'!E258","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F258","v":"high"},{"$f":"'4.1. CAPEX'!G258","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B261,'4.1. CAPEX'!$D:$D,$C261,'4.1. CAPEX'!$E:$E,$D261,'4.1. CAPEX'!$G:$G,$F261,'4.1. CAPEX'!$F:$F,$E261)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B261)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":33.705111305760326},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B261,'4.1. CAPEX'!$D:$D,$C261,'4.1. CAPEX'!$E:$E,$D261,'4.1. CAPEX'!$G:$G,$F261,'4.1. CAPEX'!$F:$F,$E261)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B261)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.2405360120390307},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B261,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C261,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D261,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E261,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F261)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B261)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.3491174380584656},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B261,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C261,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D261,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E261,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F261)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B261)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.52048619937875951},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B261,'4.2. Fuelcost'!$D:$D,$C261,'4.2. Fuelcost'!$E:$E,$D261,'4.2. Fuelcost'!$G:$G,$F261,'4.2. Fuelcost'!$F:$F,$E261)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B261)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":155.52326352612042},202.33851448135698,0.20233851448135698,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B334","v":"gas"},{"$f":"'4.1. CAPEX'!C334","v":"gas"},{"$f":"'4.1. CAPEX'!D334","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E334","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F334","v":"high"},{"$f":"'4.1. CAPEX'!G334","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B337,'4.1. CAPEX'!$D:$D,$C337,'4.1. CAPEX'!$E:$E,$D337,'4.1. CAPEX'!$G:$G,$F337,'4.1. CAPEX'!$F:$F,$E337)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B337)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.130892898828424},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B337,'4.1. CAPEX'!$D:$D,$C337,'4.1. CAPEX'!$E:$E,$D337,'4.1. CAPEX'!$G:$G,$F337,'4.1. CAPEX'!$F:$F,$E337)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B337)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6059007481251864},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B337,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C337,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D337,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E337,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F337)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B337)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7822833362645616},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B337,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C337,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D337,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E337,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F337)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B337)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.31984998417635424},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B337,'4.2. Fuelcost'!$D:$D,$C337,'4.2. Fuelcost'!$E:$E,$D337,'4.2. Fuelcost'!$G:$G,$F337,'4.2. Fuelcost'!$F:$F,$E337)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B337)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":147.00180570740977},178.84073267480431,0.17884073267480433,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B560","v":"gas"},{"$f":"'4.1. CAPEX'!C560","v":"gas"},{"$f":"'4.1. CAPEX'!D560","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E560","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F560","v":"high"},{"$f":"'4.1. CAPEX'!G560","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B563,'4.1. CAPEX'!$D:$D,$C563,'4.1. CAPEX'!$E:$E,$D563,'4.1. CAPEX'!$G:$G,$F563,'4.1. CAPEX'!$F:$F,$E563)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B563)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.056540818744764},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B563,'4.1. CAPEX'!$D:$D,$C563,'4.1. CAPEX'!$E:$E,$D563,'4.1. CAPEX'!$G:$G,$F563,'4.1. CAPEX'!$F:$F,$E563)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B563)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.4024928521085362},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B563,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C563,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D563,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E563,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F563)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B563)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0417837765338414},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B563,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C563,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D563,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E563,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F563)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B563)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.908586876655192},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B563,'4.2. Fuelcost'!$D:$D,$C563,'4.2. Fuelcost'!$E:$E,$D563,'4.2. Fuelcost'!$G:$G,$F563,'4.2. Fuelcost'!$F:$F,$E563)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B563)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":142.07209931575781},165.48150363980014,0.16548150363980013,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B776","v":"gas"},{"$f":"'4.1. CAPEX'!C776","v":"gas"},{"$f":"'4.1. CAPEX'!D776","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E776","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F776","v":"high"},{"$f":"'4.1. CAPEX'!G776","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B779,'4.1. CAPEX'!$D:$D,$C779,'4.1. CAPEX'!$E:$E,$D779,'4.1. CAPEX'!$G:$G,$F779,'4.1. CAPEX'!$F:$F,$E779)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B779)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.3443705744205179},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B779,'4.1. CAPEX'!$D:$D,$C779,'4.1. CAPEX'!$E:$E,$D779,'4.1. CAPEX'!$G:$G,$F779,'4.1. CAPEX'!$F:$F,$E779)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B779)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.66668575652677875},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B779,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C779,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D779,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E779,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F779)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B779)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.144908004743189},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B779,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C779,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D779,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E779,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F779)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B779)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.1829451420629098E-2},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B779,'4.2. Fuelcost'!$D:$D,$C779,'4.2. Fuelcost'!$E:$E,$D779,'4.2. Fuelcost'!$G:$G,$F779,'4.2. Fuelcost'!$F:$F,$E779)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B779)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":143.55936945708555},154.79716324419667,0.15479716324419668,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B929","v":"gas"},{"$f":"'4.1. CAPEX'!C929","v":"gas"},{"$f":"'4.1. CAPEX'!D929","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E929","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F929","v":"high"},{"$f":"'4.1. CAPEX'!G929","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B932,'4.1. CAPEX'!$D:$D,$C932,'4.1. CAPEX'!$E:$E,$D932,'4.1. CAPEX'!$G:$G,$F932,'4.1. CAPEX'!$F:$F,$E932)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B932)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.3625894770138114},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B932,'4.1. CAPEX'!$D:$D,$C932,'4.1. CAPEX'!$E:$E,$D932,'4.1. CAPEX'!$G:$G,$F932,'4.1. CAPEX'!$F:$F,$E932)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B932)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.67765385281759716},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B932,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C932,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D932,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E932,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F932)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B932)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1700418021961791},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B932,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C932,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D932,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E932,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F932)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B932)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.3175682825484792E-2},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B932,'4.2. Fuelcost'!$D:$D,$C932,'4.2. Fuelcost'!$E:$E,$D932,'4.2. Fuelcost'!$G:$G,$F932,'4.2. Fuelcost'!$F:$F,$E932)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B932)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":146.07753363770934},157.3709944525624,0.15737099445256239,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B1137","v":"gas"},{"$f":"'4.1. CAPEX'!C1137","v":"gas"},{"$f":"'4.1. CAPEX'!D1137","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E1137","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F1137","v":"high"},{"$f":"'4.1. CAPEX'!G1137","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B1140,'4.1. CAPEX'!$D:$D,$C1140,'4.1. CAPEX'!$E:$E,$D1140,'4.1. CAPEX'!$G:$G,$F1140,'4.1. CAPEX'!$F:$F,$E1140)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1140)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":50.558323510810887},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B1140,'4.1. CAPEX'!$D:$D,$C1140,'4.1. CAPEX'!$E:$E,$D1140,'4.1. CAPEX'!$G:$G,$F1140,'4.1. CAPEX'!$F:$F,$E1140)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1140)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.112371784418968},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B1140,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C1140,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D1140,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E1140,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F1140)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1140)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.245596844152185},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B1140,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C1140,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D1140,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E1140,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F1140)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1140)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.4686058368199699},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B1140,'4.2. Fuelcost'!$D:$D,$C1140,'4.2. Fuelcost'!$E:$E,$D1140,'4.2. Fuelcost'!$G:$G,$F1140,'4.2. Fuelcost'!$F:$F,$E1140)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1140)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":148.47669056258317},234.86158853878518,0.23486158853878519,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B1298","v":"gas"},{"$f":"'4.1. CAPEX'!C1298","v":"gas"},{"$f":"'4.1. CAPEX'!D1298","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E1298","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F1298","v":"high"},{"$f":"'4.1. CAPEX'!G1298","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B1301,'4.1. CAPEX'!$D:$D,$C1301,'4.1. CAPEX'!$E:$E,$D1301,'4.1. CAPEX'!$G:$G,$F1301,'4.1. CAPEX'!$F:$F,$E1301)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1301)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.183612234999188},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B1301,'4.1. CAPEX'!$D:$D,$C1301,'4.1. CAPEX'!$E:$E,$D1301,'4.1. CAPEX'!$G:$G,$F1301,'4.1. CAPEX'!$F:$F,$E1301)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1301)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.2731349243179464},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B1301,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C1301,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D1301,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E1301,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F1301)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1301)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.9583706349546306},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B1301,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C1301,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D1301,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E1301,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F1301)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1301)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.89270939890141598},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B1301,'4.2. Fuelcost'!$D:$D,$C1301,'4.2. Fuelcost'!$E:$E,$D1301,'4.2. Fuelcost'!$G:$G,$F1301,'4.2. Fuelcost'!$F:$F,$E1301)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1301)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":150.75895434644335},173.06678153961653,0.17306678153961652,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B1579","v":"gas"},{"$f":"'4.1. CAPEX'!C1579","v":"gas"},{"$f":"'4.1. CAPEX'!D1579","v":"Saxony"},{"$f":"'4.1. CAPEX'!E1579","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F1579","v":"mid"},{"$f":"'4.1. CAPEX'!G1579","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B1582,'4.1. CAPEX'!$D:$D,$C1582,'4.1. CAPEX'!$E:$E,$D1582,'4.1. CAPEX'!$G:$G,$F1582,'4.1. CAPEX'!$F:$F,$E1582)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1582)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.363372234245443},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B1582,'4.1. CAPEX'!$D:$D,$C1582,'4.1. CAPEX'!$E:$E,$D1582,'4.1. CAPEX'!$G:$G,$F1582,'4.1. CAPEX'!$F:$F,$E1582)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1582)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.4540346378549356},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B1582,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C1582,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D1582,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E1582,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F1582)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1582)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.5396470701706617},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B1582,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C1582,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D1582,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E1582,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F1582)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1582)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.30120983719385275},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B1582,'4.2. Fuelcost'!$D:$D,$C1582,'4.2. Fuelcost'!$E:$E,$D1582,'4.2. Fuelcost'!$G:$G,$F1582,'4.2. Fuelcost'!$F:$F,$E1582)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1582)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":97.58967415593618},128.24793793540107,0.12824793793540107,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B1655","v":"gas"},{"$f":"'4.1. CAPEX'!C1655","v":"gas"},{"$f":"'4.1. CAPEX'!D1655","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E1655","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F1655","v":"mid"},{"$f":"'4.1. CAPEX'!G1655","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B1658,'4.1. CAPEX'!$D:$D,$C1658,'4.1. CAPEX'!$E:$E,$D1658,'4.1. CAPEX'!$G:$G,$F1658,'4.1. CAPEX'!$F:$F,$E1658)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1658)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.5759289965545005},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B1658,'4.1. CAPEX'!$D:$D,$C1658,'4.1. CAPEX'!$E:$E,$D1658,'4.1. CAPEX'!$G:$G,$F1658,'4.1. CAPEX'!$F:$F,$E1658)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1658)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.67485922726116354},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B1658,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C1658,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D1658,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E1658,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F1658)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1658)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1636489340183318},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B1658,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C1658,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D1658,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E1658,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F1658)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1658)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.2832668633310624E-2},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B1658,'4.2. Fuelcost'!$D:$D,$C1658,'4.2. Fuelcost'!$E:$E,$D1658,'4.2. Fuelcost'!$G:$G,$F1658,'4.2. Fuelcost'!$F:$F,$E1658)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1658)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":89.488910666977361},100.98618049344466,0.10098618049344467,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B1849","v":"gas"},{"$f":"'4.1. CAPEX'!C1849","v":"gas"},{"$f":"'4.1. CAPEX'!D1849","v":"Hesse"},{"$f":"'4.1. CAPEX'!E1849","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F1849","v":"mid"},{"$f":"'4.1. CAPEX'!G1849","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B1852,'4.1. CAPEX'!$D:$D,$C1852,'4.1. CAPEX'!$E:$E,$D1852,'4.1. CAPEX'!$G:$G,$F1852,'4.1. CAPEX'!$F:$F,$E1852)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1852)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":31.285075448501527},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B1852,'4.1. CAPEX'!$D:$D,$C1852,'4.1. CAPEX'!$E:$E,$D1852,'4.1. CAPEX'!$G:$G,$F1852,'4.1. CAPEX'!$F:$F,$E1852)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1852)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.988374769565734},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B1852,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C1852,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D1852,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E1852,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F1852)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1852)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.8930131268610983},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B1852,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C1852,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D1852,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E1852,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F1852)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1852)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.7169423862046396},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B1852,'4.2. Fuelcost'!$D:$D,$C1852,'4.2. Fuelcost'!$E:$E,$D1852,'4.2. Fuelcost'!$G:$G,$F1852,'4.2. Fuelcost'!$F:$F,$E1852)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B1852)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":89.488910666977361},144.37231639811037,0.14437231639811038,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B2016","v":"gas"},{"$f":"'4.1. CAPEX'!C2016","v":"gas"},{"$f":"'4.1. CAPEX'!D2016","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E2016","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F2016","v":"mid"},{"$f":"'4.1. CAPEX'!G2016","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B2019,'4.1. CAPEX'!$D:$D,$C2019,'4.1. CAPEX'!$E:$E,$D2019,'4.1. CAPEX'!$G:$G,$F2019,'4.1. CAPEX'!$F:$F,$E2019)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2019)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":49.398868643622308},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B2019,'4.1. CAPEX'!$D:$D,$C2019,'4.1. CAPEX'!$E:$E,$D2019,'4.1. CAPEX'!$G:$G,$F2019,'4.1. CAPEX'!$F:$F,$E2019)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2019)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":19.464927054751485},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B2019,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C2019,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D2019,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E2019,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F2019)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2019)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.579356562185547},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B2019,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C2019,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D2019,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E2019,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F2019)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2019)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.3891380417828043},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B2019,'4.2. Fuelcost'!$D:$D,$C2019,'4.2. Fuelcost'!$E:$E,$D2019,'4.2. Fuelcost'!$G:$G,$F2019,'4.2. Fuelcost'!$F:$F,$E2019)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2019)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":88.279112109661014},172.11140241200314,0.17211140241200315,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B2218","v":"gas"},{"$f":"'4.1. CAPEX'!C2218","v":"gas"},{"$f":"'4.1. CAPEX'!D2218","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E2218","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F2218","v":"mid"},{"$f":"'4.1. CAPEX'!G2218","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B2221,'4.1. CAPEX'!$D:$D,$C2221,'4.1. CAPEX'!$E:$E,$D2221,'4.1. CAPEX'!$G:$G,$F2221,'4.1. CAPEX'!$F:$F,$E2221)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2221)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.755935920011503},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B2221,'4.1. CAPEX'!$D:$D,$C2221,'4.1. CAPEX'!$E:$E,$D2221,'4.1. CAPEX'!$G:$G,$F2221,'4.1. CAPEX'!$F:$F,$E2221)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2221)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.3592541354108723},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B2221,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C2221,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D2221,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E2221,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F2221)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2221)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.3860408565952822},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B2221,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C2221,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D2221,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E2221,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F2221)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2221)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.28957641553388697},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B2221,'4.2. Fuelcost'!$D:$D,$C2221,'4.2. Fuelcost'!$E:$E,$D2221,'4.2. Fuelcost'!$G:$G,$F2221,'4.2. Fuelcost'!$F:$F,$E2221)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2221)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":88.112795529248757},116.9036028568003,0.11690360285680031,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B2458","v":"gas"},{"$f":"'4.1. CAPEX'!C2458","v":"gas"},{"$f":"'4.1. CAPEX'!D2458","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E2458","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F2458","v":"mid"},{"$f":"'4.1. CAPEX'!G2458","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B2461,'4.1. CAPEX'!$D:$D,$C2461,'4.1. CAPEX'!$E:$E,$D2461,'4.1. CAPEX'!$G:$G,$F2461,'4.1. CAPEX'!$F:$F,$E2461)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2461)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.388237118588608},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B2461,'4.1. CAPEX'!$D:$D,$C2461,'4.1. CAPEX'!$E:$E,$D2461,'4.1. CAPEX'!$G:$G,$F2461,'4.1. CAPEX'!$F:$F,$E2461)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2461)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.5592119647093874},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B2461,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C2461,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D2461,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E2461,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F2461)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2461)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2770267906637724},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B2461,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C2461,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D2461,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E2461,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F2461)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2461)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.80508202188092914},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B2461,'4.2. Fuelcost'!$D:$D,$C2461,'4.2. Fuelcost'!$E:$E,$D2461,'4.2. Fuelcost'!$G:$G,$F2461,'4.2. Fuelcost'!$F:$F,$E2461)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2461)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":88.849094571699496},111.8786524675422,0.11187865246754219,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B2583","v":"gas"},{"$f":"'4.1. CAPEX'!C2583","v":"gas"},{"$f":"'4.1. CAPEX'!D2583","v":"Saarland"},{"$f":"'4.1. CAPEX'!E2583","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F2583","v":"mid"},{"$f":"'4.1. CAPEX'!G2583","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B2586,'4.1. CAPEX'!$D:$D,$C2586,'4.1. CAPEX'!$E:$E,$D2586,'4.1. CAPEX'!$G:$G,$F2586,'4.1. CAPEX'!$F:$F,$E2586)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2586)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":49.47520142946712},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B2586,'4.1. CAPEX'!$D:$D,$C2586,'4.1. CAPEX'!$E:$E,$D2586,'4.1. CAPEX'!$G:$G,$F2586,'4.1. CAPEX'!$F:$F,$E2586)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2586)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":19.959874371882467},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B2586,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C2586,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D2586,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E2586,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F2586)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2586)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.087540947579319},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B2586,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C2586,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D2586,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E2586,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F2586)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2586)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.4498882033790848},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B2586,'4.2. Fuelcost'!$D:$D,$C2586,'4.2. Fuelcost'!$E:$E,$D2586,'4.2. Fuelcost'!$G:$G,$F2586,'4.2. Fuelcost'!$F:$F,$E2586)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2586)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":88.849094571699496},173.82159952400747,0.17382159952400747,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B2900","v":"gas"},{"$f":"'4.1. CAPEX'!C2900","v":"gas"},{"$f":"'4.1. CAPEX'!D2900","v":"Bremen"},{"$f":"'4.1. CAPEX'!E2900","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F2900","v":"low"},{"$f":"'4.1. CAPEX'!G2900","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B2903,'4.1. CAPEX'!$D:$D,$C2903,'4.1. CAPEX'!$E:$E,$D2903,'4.1. CAPEX'!$G:$G,$F2903,'4.1. CAPEX'!$F:$F,$E2903)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2903)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.9131328599721886},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B2903,'4.1. CAPEX'!$D:$D,$C2903,'4.1. CAPEX'!$E:$E,$D2903,'4.1. CAPEX'!$G:$G,$F2903,'4.1. CAPEX'!$F:$F,$E2903)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2903)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.70319030316271591},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B2903,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C2903,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D2903,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E2903,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F2903)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2903)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.2281137107655575},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B2903,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C2903,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D2903,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E2903,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F2903)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2903)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.6310043658176794E-2},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B2903,'4.2. Fuelcost'!$D:$D,$C2903,'4.2. Fuelcost'!$E:$E,$D2903,'4.2. Fuelcost'!$G:$G,$F2903,'4.2. Fuelcost'!$F:$F,$E2903)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2903)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":75.295637719678993},87.226384637237629,8.7226384637237628E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B2952","v":"gas"},{"$f":"'4.1. CAPEX'!C2952","v":"gas"},{"$f":"'4.1. CAPEX'!D2952","v":"Hesse"},{"$f":"'4.1. CAPEX'!E2952","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F2952","v":"low"},{"$f":"'4.1. CAPEX'!G2952","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B2955,'4.1. CAPEX'!$D:$D,$C2955,'4.1. CAPEX'!$E:$E,$D2955,'4.1. CAPEX'!$G:$G,$F2955,'4.1. CAPEX'!$F:$F,$E2955)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2955)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":31.910511380435221},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B2955,'4.1. CAPEX'!$D:$D,$C2955,'4.1. CAPEX'!$E:$E,$D2955,'4.1. CAPEX'!$G:$G,$F2955,'4.1. CAPEX'!$F:$F,$E2955)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2955)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0298423660180571},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B2955,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C2955,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D2955,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E2955,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F2955)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2955)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.050806386106693},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B2955,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C2955,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D2955,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E2955,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F2955)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2955)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.4946255216862761},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B2955,'4.2. Fuelcost'!$D:$D,$C2955,'4.2. Fuelcost'!$E:$E,$D2955,'4.2. Fuelcost'!$G:$G,$F2955,'4.2. Fuelcost'!$F:$F,$E2955)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B2955)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":74.093575560047171},118.57936121429341,0.11857936121429341,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B3157","v":"gas"},{"$f":"'4.1. CAPEX'!C3157","v":"gas"},{"$f":"'4.1. CAPEX'!D3157","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E3157","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F3157","v":"low"},{"$f":"'4.1. CAPEX'!G3157","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B3160,'4.1. CAPEX'!$D:$D,$C3160,'4.1. CAPEX'!$E:$E,$D3160,'4.1. CAPEX'!$G:$G,$F3160,'4.1. CAPEX'!$F:$F,$E3160)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3160)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":31.862830029863765},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B3160,'4.1. CAPEX'!$D:$D,$C3160,'4.1. CAPEX'!$E:$E,$D3160,'4.1. CAPEX'!$G:$G,$F3160,'4.1. CAPEX'!$F:$F,$E3160)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3160)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.151613491253885},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B3160,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C3160,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D3160,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E3160,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F3160)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3160)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.0387767035640856},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B3160,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C3160,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D3160,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E3160,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F3160)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3160)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.7369784150466767},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B3160,'4.2. Fuelcost'!$D:$D,$C3160,'4.2. Fuelcost'!$E:$E,$D3160,'4.2. Fuelcost'!$G:$G,$F3160,'4.2. Fuelcost'!$F:$F,$E3160)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3160)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":74.093575560047171},129.88377419977559,0.12988377419977559,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B3337","v":"gas"},{"$f":"'4.1. CAPEX'!C3337","v":"gas"},{"$f":"'4.1. CAPEX'!D3337","v":"Hesse"},{"$f":"'4.1. CAPEX'!E3337","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F3337","v":"low"},{"$f":"'4.1. CAPEX'!G3337","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B3340,'4.1. CAPEX'!$D:$D,$C3340,'4.1. CAPEX'!$E:$E,$D3340,'4.1. CAPEX'!$G:$G,$F3340,'4.1. CAPEX'!$F:$F,$E3340)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3340)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.368724756594659},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B3340,'4.1. CAPEX'!$D:$D,$C3340,'4.1. CAPEX'!$E:$E,$D3340,'4.1. CAPEX'!$G:$G,$F3340,'4.1. CAPEX'!$F:$F,$E3340)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3340)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.7597170280697716},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B3340,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C3340,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D3340,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E3340,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F3340)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3340)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.4364107499647654},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B3340,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C3340,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D3340,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E3340,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F3340)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3340)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.82969214618794196},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B3340,'4.2. Fuelcost'!$D:$D,$C3340,'4.2. Fuelcost'!$E:$E,$D3340,'4.2. Fuelcost'!$G:$G,$F3340,'4.2. Fuelcost'!$F:$F,$E3340)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3340)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":74.022733151256503},98.417277832073637,9.8417277832073644E-2,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B3503","v":"gas"},{"$f":"'4.1. CAPEX'!C3503","v":"gas"},{"$f":"'4.1. CAPEX'!D3503","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E3503","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F3503","v":"low"},{"$f":"'4.1. CAPEX'!G3503","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B3506,'4.1. CAPEX'!$D:$D,$C3506,'4.1. CAPEX'!$E:$E,$D3506,'4.1. CAPEX'!$G:$G,$F3506,'4.1. CAPEX'!$F:$F,$E3506)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3506)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.0819200571284497},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B3506,'4.1. CAPEX'!$D:$D,$C3506,'4.1. CAPEX'!$E:$E,$D3506,'4.1. CAPEX'!$G:$G,$F3506,'4.1. CAPEX'!$F:$F,$E3506)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3506)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0505577652775733},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B3506,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C3506,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D3506,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E3506,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F3506)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3506)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5782217694484959},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B3506,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C3506,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D3506,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E3506,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F3506)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3506)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.49716814351488198},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B3506,'4.2. Fuelcost'!$D:$D,$C3506,'4.2. Fuelcost'!$E:$E,$D3506,'4.2. Fuelcost'!$G:$G,$F3506,'4.2. Fuelcost'!$F:$F,$E3506)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3506)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":74.523868490103396},86.731736225472801,8.6731736225472797E-2,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B3779","v":"gas"},{"$f":"'4.1. CAPEX'!C3779","v":"gas"},{"$f":"'4.1. CAPEX'!D3779","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E3779","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F3779","v":"low"},{"$f":"'4.1. CAPEX'!G3779","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B3782,'4.1. CAPEX'!$D:$D,$C3782,'4.1. CAPEX'!$E:$E,$D3782,'4.1. CAPEX'!$G:$G,$F3782,'4.1. CAPEX'!$F:$F,$E3782)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3782)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.1152780562154918},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B3782,'4.1. CAPEX'!$D:$D,$C3782,'4.1. CAPEX'!$E:$E,$D3782,'4.1. CAPEX'!$G:$G,$F3782,'4.1. CAPEX'!$F:$F,$E3782)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3782)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.1144401396774581},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B3782,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C3782,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D3782,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E3782,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F3782)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3782)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.6176579307241752},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B3782,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C3782,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D3782,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E3782,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F3782)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3782)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.5050091084693803},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B3782,'4.2. Fuelcost'!$D:$D,$C3782,'4.2. Fuelcost'!$E:$E,$D3782,'4.2. Fuelcost'!$G:$G,$F3782,'4.2. Fuelcost'!$F:$F,$E3782)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3782)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":75.86417623413503},88.216561469221531,8.8216561469221536E-2,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B3872","v":"gas"},{"$f":"'4.1. CAPEX'!C3872","v":"gas"},{"$f":"'4.1. CAPEX'!D3872","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E3872","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F3872","v":"low"},{"$f":"'4.1. CAPEX'!G3872","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B3875,'4.1. CAPEX'!$D:$D,$C3875,'4.1. CAPEX'!$E:$E,$D3875,'4.1. CAPEX'!$G:$G,$F3875,'4.1. CAPEX'!$F:$F,$E3875)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3875)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.498941294753484},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B3875,'4.1. CAPEX'!$D:$D,$C3875,'4.1. CAPEX'!$E:$E,$D3875,'4.1. CAPEX'!$G:$G,$F3875,'4.1. CAPEX'!$F:$F,$E3875)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3875)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.4024928521085362},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B3875,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C3875,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D3875,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E3875,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F3875)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3875)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0417837765338414},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B3875,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C3875,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D3875,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E3875,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F3875)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3875)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.908586876655192},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B3875,'4.2. Fuelcost'!$D:$D,$C3875,'4.2. Fuelcost'!$E:$E,$D3875,'4.2. Fuelcost'!$G:$G,$F3875,'4.2. Fuelcost'!$F:$F,$E3875)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B3875)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":75.86417623413503},98.715981034186086,9.8715981034186093E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B4036","v":"electricity"},{"$f":"'4.1. CAPEX'!C4036","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4036","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E4036","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F4036","v":"high"},{"$f":"'4.1. CAPEX'!G4036","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B4039,'4.1. CAPEX'!$D:$D,$C4039,'4.1. CAPEX'!$E:$E,$D4039,'4.1. CAPEX'!$G:$G,$F4039,'4.1. CAPEX'!$F:$F,$E4039)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4039)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":46.044270930369649},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B4039,'4.1. CAPEX'!$D:$D,$C4039,'4.1. CAPEX'!$E:$E,$D4039,'4.1. CAPEX'!$G:$G,$F4039,'4.1. CAPEX'!$F:$F,$E4039)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4039)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.501719113415792},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B4039,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C4039,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D4039,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E4039,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F4039)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4039)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9772812806687696},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B4039,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C4039,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D4039,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E4039,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F4039)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4039)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.7986069779283675},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B4039,'4.2. Fuelcost'!$D:$D,$C4039,'4.2. Fuelcost'!$E:$E,$D4039,'4.2. Fuelcost'!$G:$G,$F4039,'4.2. Fuelcost'!$F:$F,$E4039)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4039)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":103.88375390809523},189.2056322104778,0.18920563221047781,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B4241","v":"electricity"},{"$f":"'4.1. CAPEX'!C4241","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4241","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E4241","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F4241","v":"high"},{"$f":"'4.1. CAPEX'!G4241","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B4244,'4.1. CAPEX'!$D:$D,$C4244,'4.1. CAPEX'!$E:$E,$D4244,'4.1. CAPEX'!$G:$G,$F4244,'4.1. CAPEX'!$F:$F,$E4244)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4244)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.112488798031055},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B4244,'4.1. CAPEX'!$D:$D,$C4244,'4.1. CAPEX'!$E:$E,$D4244,'4.1. CAPEX'!$G:$G,$F4244,'4.1. CAPEX'!$F:$F,$E4244)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4244)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.557082937770799},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B4244,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C4244,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D4244,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E4244,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F4244)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4244)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6510917213702969},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B4244,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C4244,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D4244,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E4244,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F4244)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4244)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5546817970725704},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B4244,'4.2. Fuelcost'!$D:$D,$C4244,'4.2. Fuelcost'!$E:$E,$D4244,'4.2. Fuelcost'!$G:$G,$F4244,'4.2. Fuelcost'!$F:$F,$E4244)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4244)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":89.523320613597633},121.39866586784235,0.12139866586784236,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B4397","v":"electricity"},{"$f":"'4.1. CAPEX'!C4397","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4397","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E4397","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F4397","v":"high"},{"$f":"'4.1. CAPEX'!G4397","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B4400,'4.1. CAPEX'!$D:$D,$C4400,'4.1. CAPEX'!$E:$E,$D4400,'4.1. CAPEX'!$G:$G,$F4400,'4.1. CAPEX'!$F:$F,$E4400)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4400)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.249197856636972},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B4400,'4.1. CAPEX'!$D:$D,$C4400,'4.1. CAPEX'!$E:$E,$D4400,'4.1. CAPEX'!$G:$G,$F4400,'4.1. CAPEX'!$F:$F,$E4400)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4400)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.723610520856035},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B4400,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C4400,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D4400,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E4400,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F4400)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4400)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.52304835580932},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B4400,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C4400,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D4400,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E4400,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F4400)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4400)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.9623100432035805},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B4400,'4.2. Fuelcost'!$D:$D,$C4400,'4.2. Fuelcost'!$E:$E,$D4400,'4.2. Fuelcost'!$G:$G,$F4400,'4.2. Fuelcost'!$F:$F,$E4400)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4400)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":87.101871530290609},130.56003830679651,0.13056003830679652,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B4610","v":"electricity"},{"$f":"'4.1. CAPEX'!C4610","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4610","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E4610","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F4610","v":"high"},{"$f":"'4.1. CAPEX'!G4610","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B4613,'4.1. CAPEX'!$D:$D,$C4613,'4.1. CAPEX'!$E:$E,$D4613,'4.1. CAPEX'!$G:$G,$F4613,'4.1. CAPEX'!$F:$F,$E4613)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4613)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":19.691770202656159},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B4613,'4.1. CAPEX'!$D:$D,$C4613,'4.1. CAPEX'!$E:$E,$D4613,'4.1. CAPEX'!$G:$G,$F4613,'4.1. CAPEX'!$F:$F,$E4613)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4613)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.495869047502248},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B4613,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C4613,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D4613,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E4613,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F4613)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4613)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5441136114192622},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B4613,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C4613,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D4613,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E4613,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F4613)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4613)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.9684095036689657},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B4613,'4.2. Fuelcost'!$D:$D,$C4613,'4.2. Fuelcost'!$E:$E,$D4613,'4.2. Fuelcost'!$G:$G,$F4613,'4.2. Fuelcost'!$F:$F,$E4613)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4613)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":79.435525296055786},119.13568766130243,0.11913568766130243,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B4839","v":"electricity"},{"$f":"'4.1. CAPEX'!C4839","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D4839","v":"Saarland"},{"$f":"'4.1. CAPEX'!E4839","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F4839","v":"high"},{"$f":"'4.1. CAPEX'!G4839","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B4842,'4.1. CAPEX'!$D:$D,$C4842,'4.1. CAPEX'!$E:$E,$D4842,'4.1. CAPEX'!$G:$G,$F4842,'4.1. CAPEX'!$F:$F,$E4842)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4842)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":44.977749695276593},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B4842,'4.1. CAPEX'!$D:$D,$C4842,'4.1. CAPEX'!$E:$E,$D4842,'4.1. CAPEX'!$G:$G,$F4842,'4.1. CAPEX'!$F:$F,$E4842)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4842)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.992579204884768},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B4842,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C4842,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D4842,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E4842,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F4842)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4842)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.9658001175770252},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B4842,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C4842,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D4842,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E4842,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F4842)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4842)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.79820456211163},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B4842,'4.2. Fuelcost'!$D:$D,$C4842,'4.2. Fuelcost'!$E:$E,$D4842,'4.2. Fuelcost'!$G:$G,$F4842,'4.2. Fuelcost'!$F:$F,$E4842)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B4842)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":84.705716043144463},154.44004962299448,0.15444004962299449,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B5019","v":"electricity"},{"$f":"'4.1. CAPEX'!C5019","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5019","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E5019","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F5019","v":"high"},{"$f":"'4.1. CAPEX'!G5019","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B5022,'4.1. CAPEX'!$D:$D,$C5022,'4.1. CAPEX'!$E:$E,$D5022,'4.1. CAPEX'!$G:$G,$F5022,'4.1. CAPEX'!$F:$F,$E5022)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5022)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":58.019706182521197},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B5022,'4.1. CAPEX'!$D:$D,$C5022,'4.1. CAPEX'!$E:$E,$D5022,'4.1. CAPEX'!$G:$G,$F5022,'4.1. CAPEX'!$F:$F,$E5022)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5022)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.760334619253101},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B5022,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C5022,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D5022,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E5022,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F5022)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5022)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.535014325738754},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B5022,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C5022,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D5022,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E5022,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F5022)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5022)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.342192153680994},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B5022,'4.2. Fuelcost'!$D:$D,$C5022,'4.2. Fuelcost'!$E:$E,$D5022,'4.2. Fuelcost'!$G:$G,$F5022,'4.2. Fuelcost'!$F:$F,$E5022)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5022)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":77.28032653959572},168.93757382078979,0.1689375738207898,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B5161","v":"electricity"},{"$f":"'4.1. CAPEX'!C5161","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5161","v":"Hesse"},{"$f":"'4.1. CAPEX'!E5161","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F5161","v":"high"},{"$f":"'4.1. CAPEX'!G5161","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B5164,'4.1. CAPEX'!$D:$D,$C5164,'4.1. CAPEX'!$E:$E,$D5164,'4.1. CAPEX'!$G:$G,$F5164,'4.1. CAPEX'!$F:$F,$E5164)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5164)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":32.099372885153528},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B5164,'4.1. CAPEX'!$D:$D,$C5164,'4.1. CAPEX'!$E:$E,$D5164,'4.1. CAPEX'!$G:$G,$F5164,'4.1. CAPEX'!$F:$F,$E5164)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5164)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.236106013749179},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B5164,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C5164,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D5164,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E5164,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F5164)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5164)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.2499273228079613},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B5164,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C5164,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D5164,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E5164,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F5164)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5164)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1500614649606926},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B5164,'4.2. Fuelcost'!$D:$D,$C5164,'4.2. Fuelcost'!$E:$E,$D5164,'4.2. Fuelcost'!$G:$G,$F5164,'4.2. Fuelcost'!$F:$F,$E5164)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5164)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":76.792972094096328},135.52843978076768,0.13552843978076767,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B5461","v":"electricity"},{"$f":"'4.1. CAPEX'!C5461","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5461","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E5461","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F5461","v":"mid"},{"$f":"'4.1. CAPEX'!G5461","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B5464,'4.1. CAPEX'!$D:$D,$C5464,'4.1. CAPEX'!$E:$E,$D5464,'4.1. CAPEX'!$G:$G,$F5464,'4.1. CAPEX'!$F:$F,$E5464)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5464)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":49.257786343402714},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B5464,'4.1. CAPEX'!$D:$D,$C5464,'4.1. CAPEX'!$E:$E,$D5464,'4.1. CAPEX'!$G:$G,$F5464,'4.1. CAPEX'!$F:$F,$E5464)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5464)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.801502800530882},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B5464,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C5464,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D5464,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E5464,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F5464)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5464)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.9175862267007426},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B5464,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C5464,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D5464,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E5464,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F5464)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5464)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.6904857687519204},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B5464,'4.2. Fuelcost'!$D:$D,$C5464,'4.2. Fuelcost'!$E:$E,$D5464,'4.2. Fuelcost'!$G:$G,$F5464,'4.2. Fuelcost'!$F:$F,$E5464)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5464)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":78.85494337309494},149.52230451248121,0.14952230451248122,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B5530","v":"electricity"},{"$f":"'4.1. CAPEX'!C5530","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5530","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E5530","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F5530","v":"mid"},{"$f":"'4.1. CAPEX'!G5530","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B5533,'4.1. CAPEX'!$D:$D,$C5533,'4.1. CAPEX'!$E:$E,$D5533,'4.1. CAPEX'!$G:$G,$F5533,'4.1. CAPEX'!$F:$F,$E5533)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5533)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.460196169958628},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B5533,'4.1. CAPEX'!$D:$D,$C5533,'4.1. CAPEX'!$E:$E,$D5533,'4.1. CAPEX'!$G:$G,$F5533,'4.1. CAPEX'!$F:$F,$E5533)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5533)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.598059944748442},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B5533,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C5533,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D5533,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E5533,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F5533)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5533)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.4926406280951996},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B5533,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C5533,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D5533,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E5533,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F5533)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5533)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.6947160957475429},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B5533,'4.2. Fuelcost'!$D:$D,$C5533,'4.2. Fuelcost'!$E:$E,$D5533,'4.2. Fuelcost'!$G:$G,$F5533,'4.2. Fuelcost'!$F:$F,$E5533)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5533)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":74.603035709443446},134.84864854799326,0.13484864854799328,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B5718","v":"electricity"},{"$f":"'4.1. CAPEX'!C5718","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5718","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E5718","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F5718","v":"mid"},{"$f":"'4.1. CAPEX'!G5718","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B5721,'4.1. CAPEX'!$D:$D,$C5721,'4.1. CAPEX'!$E:$E,$D5721,'4.1. CAPEX'!$G:$G,$F5721,'4.1. CAPEX'!$F:$F,$E5721)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5721)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":88.7678127401865},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B5721,'4.1. CAPEX'!$D:$D,$C5721,'4.1. CAPEX'!$E:$E,$D5721,'4.1. CAPEX'!$G:$G,$F5721,'4.1. CAPEX'!$F:$F,$E5721)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5721)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":17.321443225729237},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B5721,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C5721,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D5721,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E5721,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F5721)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5721)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.605540858989746},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B5721,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C5721,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D5721,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E5721,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F5721)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5721)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.3301150149279382},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B5721,'4.2. Fuelcost'!$D:$D,$C5721,'4.2. Fuelcost'!$E:$E,$D5721,'4.2. Fuelcost'!$G:$G,$F5721,'4.2. Fuelcost'!$F:$F,$E5721)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5721)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":68.582220828970264},191.60713266880367,0.19160713266880366,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B5895","v":"electricity"},{"$f":"'4.1. CAPEX'!C5895","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D5895","v":"Saarland"},{"$f":"'4.1. CAPEX'!E5895","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F5895","v":"mid"},{"$f":"'4.1. CAPEX'!G5895","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B5898,'4.1. CAPEX'!$D:$D,$C5898,'4.1. CAPEX'!$E:$E,$D5898,'4.1. CAPEX'!$G:$G,$F5898,'4.1. CAPEX'!$F:$F,$E5898)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5898)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":84.144751295285232},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B5898,'4.1. CAPEX'!$D:$D,$C5898,'4.1. CAPEX'!$E:$E,$D5898,'4.1. CAPEX'!$G:$G,$F5898,'4.1. CAPEX'!$F:$F,$E5898)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5898)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":17.122553488018752},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B5898,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C5898,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D5898,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E5898,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F5898)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5898)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.144324523697883},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B5898,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C5898,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D5898,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E5898,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F5898)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5898)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.3250897826442363},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B5898,'4.2. Fuelcost'!$D:$D,$C5898,'4.2. Fuelcost'!$E:$E,$D5898,'4.2. Fuelcost'!$G:$G,$F5898,'4.2. Fuelcost'!$F:$F,$E5898)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B5898)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":66.924775561679354},{"$f":"SUM(G5898:K5898)","v":185.66149465132548},{"$f":"L5898/1000","v":0.18566149465132548},{"$f":"RIGHT(D5898,3)","v":"low"},{"$f":"LEFT(D5898,3)","v":"SFH"}]
[{"$f":"'4.1. CAPEX'!B6160","v":"electricity"},{"$f":"'4.1. CAPEX'!C6160","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6160","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E6160","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F6160","v":"mid"},{"$f":"'4.1. CAPEX'!G6160","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B6163,'4.1. CAPEX'!$D:$D,$C6163,'4.1. CAPEX'!$E:$E,$D6163,'4.1. CAPEX'!$G:$G,$F6163,'4.1. CAPEX'!$F:$F,$E6163)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6163)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.101987727372297},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B6163,'4.1. CAPEX'!$D:$D,$C6163,'4.1. CAPEX'!$E:$E,$D6163,'4.1. CAPEX'!$G:$G,$F6163,'4.1. CAPEX'!$F:$F,$E6163)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6163)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.477336862135681},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B6163,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C6163,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D6163,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E6163,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F6163)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6163)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.3286124158349377},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B6163,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C6163,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D6163,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E6163,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F6163)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6163)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1421010652270813},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B6163,'4.2. Fuelcost'!$D:$D,$C6163,'4.2. Fuelcost'!$E:$E,$D6163,'4.2. Fuelcost'!$G:$G,$F6163,'4.2. Fuelcost'!$F:$F,$E6163)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6163)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":64.258943300614476},133.30898137118447,0.13330898137118447,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B6340","v":"electricity"},{"$f":"'4.1. CAPEX'!C6340","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6340","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E6340","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F6340","v":"mid"},{"$f":"'4.1. CAPEX'!G6340","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B6343,'4.1. CAPEX'!$D:$D,$C6343,'4.1. CAPEX'!$E:$E,$D6343,'4.1. CAPEX'!$G:$G,$F6343,'4.1. CAPEX'!$F:$F,$E6343)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6343)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":35.747856889560552},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B6343,'4.1. CAPEX'!$D:$D,$C6343,'4.1. CAPEX'!$E:$E,$D6343,'4.1. CAPEX'!$G:$G,$F6343,'4.1. CAPEX'!$F:$F,$E6343)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6343)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.385078995030446},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B6343,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C6343,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D6343,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E6343,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F6343)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6343)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.9555022972652107},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B6343,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C6343,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D6343,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E6343,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F6343)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6343)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1500054816643281},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B6343,'4.2. Fuelcost'!$D:$D,$C6343,'4.2. Fuelcost'!$E:$E,$D6343,'4.2. Fuelcost'!$G:$G,$F6343,'4.2. Fuelcost'!$F:$F,$E6343)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6343)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":63.285561480710228},125.52400514423077,0.12552400514423076,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B6446","v":"electricity"},{"$f":"'4.1. CAPEX'!C6446","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6446","v":"Berlin"},{"$f":"'4.1. CAPEX'!E6446","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F6446","v":"mid"},{"$f":"'4.1. CAPEX'!G6446","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B6449,'4.1. CAPEX'!$D:$D,$C6449,'4.1. CAPEX'!$E:$E,$D6449,'4.1. CAPEX'!$G:$G,$F6449,'4.1. CAPEX'!$F:$F,$E6449)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6449)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.708291735319774},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B6449,'4.1. CAPEX'!$D:$D,$C6449,'4.1. CAPEX'!$E:$E,$D6449,'4.1. CAPEX'!$G:$G,$F6449,'4.1. CAPEX'!$F:$F,$E6449)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6449)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.727925025856848},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B6449,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C6449,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D6449,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E6449,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F6449)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6449)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.6620894548104417},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B6449,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C6449,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D6449,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E6449,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F6449)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6449)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.9372326869692937},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B6449,'4.2. Fuelcost'!$D:$D,$C6449,'4.2. Fuelcost'!$E:$E,$D6449,'4.2. Fuelcost'!$G:$G,$F6449,'4.2. Fuelcost'!$F:$F,$E6449)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6449)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":62.566950088479913},94.602488991436275,9.4602488991436279E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B6782","v":"electricity"},{"$f":"'4.1. CAPEX'!C6782","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6782","v":"Berlin"},{"$f":"'4.1. CAPEX'!E6782","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F6782","v":"low"},{"$f":"'4.1. CAPEX'!G6782","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B6785,'4.1. CAPEX'!$D:$D,$C6785,'4.1. CAPEX'!$E:$E,$D6785,'4.1. CAPEX'!$G:$G,$F6785,'4.1. CAPEX'!$F:$F,$E6785)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6785)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":17.904815689821241},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B6785,'4.1. CAPEX'!$D:$D,$C6785,'4.1. CAPEX'!$E:$E,$D6785,'4.1. CAPEX'!$G:$G,$F6785,'4.1. CAPEX'!$F:$F,$E6785)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6785)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.598196880924627},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B6785,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C6785,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D6785,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E6785,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F6785)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6785)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.7131917353048061},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B6785,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C6785,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D6785,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E6785,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F6785)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6785)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5457661142457069},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B6785,'4.2. Fuelcost'!$D:$D,$C6785,'4.2. Fuelcost'!$E:$E,$D6785,'4.2. Fuelcost'!$G:$G,$F6785,'4.2. Fuelcost'!$F:$F,$E6785)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6785)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":64.043110238049351},97.80508065834573,9.7805080658345728E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B6815","v":"electricity"},{"$f":"'4.1. CAPEX'!C6815","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D6815","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E6815","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F6815","v":"low"},{"$f":"'4.1. CAPEX'!G6815","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B6818,'4.1. CAPEX'!$D:$D,$C6818,'4.1. CAPEX'!$E:$E,$D6818,'4.1. CAPEX'!$G:$G,$F6818,'4.1. CAPEX'!$F:$F,$E6818)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6818)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":17.734112931318126},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B6818,'4.1. CAPEX'!$D:$D,$C6818,'4.1. CAPEX'!$E:$E,$D6818,'4.1. CAPEX'!$G:$G,$F6818,'4.1. CAPEX'!$F:$F,$E6818)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6818)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.677618716268869},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B6818,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C6818,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D6818,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E6818,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F6818)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6818)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6873244311343596},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B6818,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C6818,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D6818,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E6818,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F6818)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6818)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5563511718254974},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B6818,'4.2. Fuelcost'!$D:$D,$C6818,'4.2. Fuelcost'!$E:$E,$D6818,'4.2. Fuelcost'!$G:$G,$F6818,'4.2. Fuelcost'!$F:$F,$E6818)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B6818)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":64.043110238049351},97.698517488596195,9.769851748859619E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B7039","v":"electricity"},{"$f":"'4.1. CAPEX'!C7039","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7039","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E7039","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F7039","v":"low"},{"$f":"'4.1. CAPEX'!G7039","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B7042,'4.1. CAPEX'!$D:$D,$C7042,'4.1. CAPEX'!$E:$E,$D7042,'4.1. CAPEX'!$G:$G,$F7042,'4.1. CAPEX'!$F:$F,$E7042)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7042)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":57.634016111662206},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B7042,'4.1. CAPEX'!$D:$D,$C7042,'4.1. CAPEX'!$E:$E,$D7042,'4.1. CAPEX'!$G:$G,$F7042,'4.1. CAPEX'!$F:$F,$E7042)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7042)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.032862746283769},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B7042,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C7042,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D7042,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E7042,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F7042)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7042)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.4828964598952101},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B7042,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C7042,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D7042,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E7042,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F7042)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7042)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1567726043695057},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B7042,'4.2. Fuelcost'!$D:$D,$C7042,'4.2. Fuelcost'!$E:$E,$D7042,'4.2. Fuelcost'!$G:$G,$F7042,'4.2. Fuelcost'!$F:$F,$E7042)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7042)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":56.807848433844292},142.11439635605498,0.14211439635605499,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B7184","v":"electricity"},{"$f":"'4.1. CAPEX'!C7184","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7184","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E7184","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F7184","v":"low"},{"$f":"'4.1. CAPEX'!G7184","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B7187,'4.1. CAPEX'!$D:$D,$C7187,'4.1. CAPEX'!$E:$E,$D7187,'4.1. CAPEX'!$G:$G,$F7187,'4.1. CAPEX'!$F:$F,$E7187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.210371643520688},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B7187,'4.1. CAPEX'!$D:$D,$C7187,'4.1. CAPEX'!$E:$E,$D7187,'4.1. CAPEX'!$G:$G,$F7187,'4.1. CAPEX'!$F:$F,$E7187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.446835392317602},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B7187,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C7187,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D7187,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E7187,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F7187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.6374512040558908},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B7187,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C7187,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D7187,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E7187,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F7187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.9617511713848645},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B7187,'4.2. Fuelcost'!$D:$D,$C7187,'4.2. Fuelcost'!$E:$E,$D7187,'4.2. Fuelcost'!$G:$G,$F7187,'4.2. Fuelcost'!$F:$F,$E7187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":54.944892451219403},95.20130186249844,9.5201301862498436E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B7400","v":"electricity"},{"$f":"'4.1. CAPEX'!C7400","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7400","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E7400","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F7400","v":"low"},{"$f":"'4.1. CAPEX'!G7400","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B7403,'4.1. CAPEX'!$D:$D,$C7403,'4.1. CAPEX'!$E:$E,$D7403,'4.1. CAPEX'!$G:$G,$F7403,'4.1. CAPEX'!$F:$F,$E7403)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7403)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.837442206065159},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B7403,'4.1. CAPEX'!$D:$D,$C7403,'4.1. CAPEX'!$E:$E,$D7403,'4.1. CAPEX'!$G:$G,$F7403,'4.1. CAPEX'!$F:$F,$E7403)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7403)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.254876541686599},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B7403,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C7403,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D7403,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E7403,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F7403)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7403)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6228431552991678},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B7403,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C7403,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D7403,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E7403,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F7403)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7403)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5577022871374913},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B7403,'4.2. Fuelcost'!$D:$D,$C7403,'4.2. Fuelcost'!$E:$E,$D7403,'4.2. Fuelcost'!$G:$G,$F7403,'4.2. Fuelcost'!$F:$F,$E7403)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7403)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":56.43952573051893},83.712389920707352,8.3712389920707356E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B7553","v":"electricity"},{"$f":"'4.1. CAPEX'!C7553","v":"hp_btw"},{"$f":"'4.1. CAPEX'!D7553","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E7553","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F7553","v":"low"},{"$f":"'4.1. CAPEX'!G7553","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B7556,'4.1. CAPEX'!$D:$D,$C7556,'4.1. CAPEX'!$E:$E,$D7556,'4.1. CAPEX'!$G:$G,$F7556,'4.1. CAPEX'!$F:$F,$E7556)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7556)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.582415626824721},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B7556,'4.1. CAPEX'!$D:$D,$C7556,'4.1. CAPEX'!$E:$E,$D7556,'4.1. CAPEX'!$G:$G,$F7556,'4.1. CAPEX'!$F:$F,$E7556)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7556)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.125042454115816},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B7556,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C7556,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D7556,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E7556,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F7556)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7556)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6510917213702969},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B7556,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C7556,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D7556,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E7556,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F7556)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7556)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.5546817970725704},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B7556,'4.2. Fuelcost'!$D:$D,$C7556,'4.2. Fuelcost'!$E:$E,$D7556,'4.2. Fuelcost'!$G:$G,$F7556,'4.2. Fuelcost'!$F:$F,$E7556)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7556)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":55.214465235912961},81.127696835296362,8.1127696835296359E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B7842","v":"electricity"},{"$f":"'4.1. CAPEX'!C7842","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D7842","v":"Bremen"},{"$f":"'4.1. CAPEX'!E7842","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F7842","v":"high"},{"$f":"'4.1. CAPEX'!G7842","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B7845,'4.1. CAPEX'!$D:$D,$C7845,'4.1. CAPEX'!$E:$E,$D7845,'4.1. CAPEX'!$G:$G,$F7845,'4.1. CAPEX'!$F:$F,$E7845)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7845)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":58.405599825601719},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B7845,'4.1. CAPEX'!$D:$D,$C7845,'4.1. CAPEX'!$E:$E,$D7845,'4.1. CAPEX'!$G:$G,$F7845,'4.1. CAPEX'!$F:$F,$E7845)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7845)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.654302719128911},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B7845,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C7845,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D7845,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E7845,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F7845)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7845)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.6937534649061092},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B7845,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C7845,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D7845,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E7845,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F7845)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7845)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5170480985861254},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B7845,'4.2. Fuelcost'!$D:$D,$C7845,'4.2. Fuelcost'!$E:$E,$D7845,'4.2. Fuelcost'!$G:$G,$F7845,'4.2. Fuelcost'!$F:$F,$E7845)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7845)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":146.19990769624678},244.47061180446966,0.24447061180446966,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B7918","v":"electricity"},{"$f":"'4.1. CAPEX'!C7918","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D7918","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E7918","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F7918","v":"high"},{"$f":"'4.1. CAPEX'!G7918","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B7921,'4.1. CAPEX'!$D:$D,$C7921,'4.1. CAPEX'!$E:$E,$D7921,'4.1. CAPEX'!$G:$G,$F7921,'4.1. CAPEX'!$F:$F,$E7921)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7921)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":37.936177529309766},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B7921,'4.1. CAPEX'!$D:$D,$C7921,'4.1. CAPEX'!$E:$E,$D7921,'4.1. CAPEX'!$G:$G,$F7921,'4.1. CAPEX'!$F:$F,$E7921)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7921)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.77346827707888},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B7921,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C7921,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D7921,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E7921,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F7921)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7921)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.3922284868966752},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B7921,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C7921,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D7921,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E7921,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F7921)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7921)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2861932331577868},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B7921,'4.2. Fuelcost'!$D:$D,$C7921,'4.2. Fuelcost'!$E:$E,$D7921,'4.2. Fuelcost'!$G:$G,$F7921,'4.2. Fuelcost'!$F:$F,$E7921)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B7921)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":135.25205336240654},208.64012088884965,0.20864012088884965,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B8104","v":"electricity"},{"$f":"'4.1. CAPEX'!C8104","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8104","v":"Saarland"},{"$f":"'4.1. CAPEX'!E8104","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F8104","v":"high"},{"$f":"'4.1. CAPEX'!G8104","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B8107,'4.1. CAPEX'!$D:$D,$C8107,'4.1. CAPEX'!$E:$E,$D8107,'4.1. CAPEX'!$G:$G,$F8107,'4.1. CAPEX'!$F:$F,$E8107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.725406688350709},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B8107,'4.1. CAPEX'!$D:$D,$C8107,'4.1. CAPEX'!$E:$E,$D8107,'4.1. CAPEX'!$G:$G,$F8107,'4.1. CAPEX'!$F:$F,$E8107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.681834451760526},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B8107,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C8107,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D8107,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E8107,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F8107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.0729670215501628},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B8107,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C8107,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D8107,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E8107,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F8107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0294647117771771},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B8107,'4.2. Fuelcost'!$D:$D,$C8107,'4.2. Fuelcost'!$E:$E,$D8107,'4.2. Fuelcost'!$G:$G,$F8107,'4.2. Fuelcost'!$F:$F,$E8107)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8107)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":114.7726511420128},191.28232401545139,0.19128232401545139,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B8464","v":"electricity"},{"$f":"'4.1. CAPEX'!C8464","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8464","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E8464","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F8464","v":"high"},{"$f":"'4.1. CAPEX'!G8464","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B8467,'4.1. CAPEX'!$D:$D,$C8467,'4.1. CAPEX'!$E:$E,$D8467,'4.1. CAPEX'!$G:$G,$F8467,'4.1. CAPEX'!$F:$F,$E8467)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8467)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":48.976203368397464},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B8467,'4.1. CAPEX'!$D:$D,$C8467,'4.1. CAPEX'!$E:$E,$D8467,'4.1. CAPEX'!$G:$G,$F8467,'4.1. CAPEX'!$F:$F,$E8467)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8467)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":33.689913700365103},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B8467,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C8467,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D8467,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E8467,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F8467)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8467)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.268221045114176},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B8467,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C8467,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D8467,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E8467,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F8467)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8467)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.1351223264036836},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B8467,'4.2. Fuelcost'!$D:$D,$C8467,'4.2. Fuelcost'!$E:$E,$D8467,'4.2. Fuelcost'!$G:$G,$F8467,'4.2. Fuelcost'!$F:$F,$E8467)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8467)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":90.398794182031892},185.46825462231232,0.18546825462231231,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B8473","v":"electricity"},{"$f":"'4.1. CAPEX'!C8473","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8473","v":"Hesse"},{"$f":"'4.1. CAPEX'!E8473","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F8473","v":"high"},{"$f":"'4.1. CAPEX'!G8473","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B8476,'4.1. CAPEX'!$D:$D,$C8476,'4.1. CAPEX'!$E:$E,$D8476,'4.1. CAPEX'!$G:$G,$F8476,'4.1. CAPEX'!$F:$F,$E8476)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8476)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":48.784548059571762},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B8476,'4.1. CAPEX'!$D:$D,$C8476,'4.1. CAPEX'!$E:$E,$D8476,'4.1. CAPEX'!$G:$G,$F8476,'4.1. CAPEX'!$F:$F,$E8476)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8476)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":33.815110958514708},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B8476,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C8476,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D8476,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E8476,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F8476)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8476)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.2358655673748995},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B8476,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C8476,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D8476,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E8476,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F8476)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8476)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.1504891208093735},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B8476,'4.2. Fuelcost'!$D:$D,$C8476,'4.2. Fuelcost'!$E:$E,$D8476,'4.2. Fuelcost'!$G:$G,$F8476,'4.2. Fuelcost'!$F:$F,$E8476)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8476)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":90.398794182031892},185.38480788830265,0.18538480788830264,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B8721","v":"electricity"},{"$f":"'4.1. CAPEX'!C8721","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8721","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E8721","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F8721","v":"high"},{"$f":"'4.1. CAPEX'!G8721","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B8724,'4.1. CAPEX'!$D:$D,$C8724,'4.1. CAPEX'!$E:$E,$D8724,'4.1. CAPEX'!$G:$G,$F8724,'4.1. CAPEX'!$F:$F,$E8724)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8724)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":37.924094218589168},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B8724,'4.1. CAPEX'!$D:$D,$C8724,'4.1. CAPEX'!$E:$E,$D8724,'4.1. CAPEX'!$G:$G,$F8724,'4.1. CAPEX'!$F:$F,$E8724)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8724)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.819799266403066},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B8724,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C8724,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D8724,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E8724,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F8724)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8724)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.8819514007841445},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B8724,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C8724,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D8724,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E8724,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F8724)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8724)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2918799294806913},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B8724,'4.2. Fuelcost'!$D:$D,$C8724,'4.2. Fuelcost'!$E:$E,$D8724,'4.2. Fuelcost'!$G:$G,$F8724,'4.2. Fuelcost'!$F:$F,$E8724)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8724)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":101.85933594961925},177.77706076487632,0.17777706076487632,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B8838","v":"electricity"},{"$f":"'4.1. CAPEX'!C8838","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D8838","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E8838","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F8838","v":"high"},{"$f":"'4.1. CAPEX'!G8838","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B8841,'4.1. CAPEX'!$D:$D,$C8841,'4.1. CAPEX'!$E:$E,$D8841,'4.1. CAPEX'!$G:$G,$F8841,'4.1. CAPEX'!$F:$F,$E8841)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8841)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":32.490467549375474},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B8841,'4.1. CAPEX'!$D:$D,$C8841,'4.1. CAPEX'!$E:$E,$D8841,'4.1. CAPEX'!$G:$G,$F8841,'4.1. CAPEX'!$F:$F,$E8841)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8841)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.75823909895287},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B8841,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C8841,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D8841,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E8841,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F8841)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8841)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.6348408193243715},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B8841,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C8841,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D8841,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E8841,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F8841)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8841)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2843239937456086},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B8841,'4.2. Fuelcost'!$D:$D,$C8841,'4.2. Fuelcost'!$E:$E,$D8841,'4.2. Fuelcost'!$G:$G,$F8841,'4.2. Fuelcost'!$F:$F,$E8841)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B8841)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":100.99520514023381},171.16307660163213,0.17116307660163213,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B9163","v":"electricity"},{"$f":"'4.1. CAPEX'!C9163","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9163","v":"Saxony"},{"$f":"'4.1. CAPEX'!E9163","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F9163","v":"mid"},{"$f":"'4.1. CAPEX'!G9163","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B9166,'4.1. CAPEX'!$D:$D,$C9166,'4.1. CAPEX'!$E:$E,$D9166,'4.1. CAPEX'!$G:$G,$F9166,'4.1. CAPEX'!$F:$F,$E9166)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9166)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.86479239788769},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B9166,'4.1. CAPEX'!$D:$D,$C9166,'4.1. CAPEX'!$E:$E,$D9166,'4.1. CAPEX'!$G:$G,$F9166,'4.1. CAPEX'!$F:$F,$E9166)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9166)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.781605517110147},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B9166,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C9166,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D9166,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E9166,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F9166)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9166)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.2513780451676277},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B9166,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C9166,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D9166,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E9166,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F9166)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9166)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2871920033899662},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B9166,'4.2. Fuelcost'!$D:$D,$C9166,'4.2. Fuelcost'!$E:$E,$D9166,'4.2. Fuelcost'!$G:$G,$F9166,'4.2. Fuelcost'!$F:$F,$E9166)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9166)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":112.81554876227074},188.00051672582617,0.18800051672582618,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B9393","v":"electricity"},{"$f":"'4.1. CAPEX'!C9393","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9393","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E9393","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F9393","v":"mid"},{"$f":"'4.1. CAPEX'!G9393","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B9396,'4.1. CAPEX'!$D:$D,$C9396,'4.1. CAPEX'!$E:$E,$D9396,'4.1. CAPEX'!$G:$G,$F9396,'4.1. CAPEX'!$F:$F,$E9396)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9396)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":55.452232475709721},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B9396,'4.1. CAPEX'!$D:$D,$C9396,'4.1. CAPEX'!$E:$E,$D9396,'4.1. CAPEX'!$G:$G,$F9396,'4.1. CAPEX'!$F:$F,$E9396)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9396)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.819799266403066},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B9396,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C9396,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D9396,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E9396,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F9396)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9396)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.8819514007841445},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B9396,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C9396,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D9396,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E9396,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F9396)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9396)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2918799294806913},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B9396,'4.2. Fuelcost'!$D:$D,$C9396,'4.2. Fuelcost'!$E:$E,$D9396,'4.2. Fuelcost'!$G:$G,$F9396,'4.2. Fuelcost'!$F:$F,$E9396)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9396)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":92.874109807668106},186.31997288004573,0.18631997288004573,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B9420","v":"electricity"},{"$f":"'4.1. CAPEX'!C9420","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9420","v":"Berlin"},{"$f":"'4.1. CAPEX'!E9420","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F9420","v":"mid"},{"$f":"'4.1. CAPEX'!G9420","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B9423,'4.1. CAPEX'!$D:$D,$C9423,'4.1. CAPEX'!$E:$E,$D9423,'4.1. CAPEX'!$G:$G,$F9423,'4.1. CAPEX'!$F:$F,$E9423)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9423)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":50.384848914293727},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B9423,'4.1. CAPEX'!$D:$D,$C9423,'4.1. CAPEX'!$E:$E,$D9423,'4.1. CAPEX'!$G:$G,$F9423,'4.1. CAPEX'!$F:$F,$E9423)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9423)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.553199297187074},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B9423,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C9423,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D9423,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E9423,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F9423)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9423)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.7761776284292869},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B9423,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C9423,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D9423,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E9423,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F9423)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9423)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2591572726425508},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B9423,'4.2. Fuelcost'!$D:$D,$C9423,'4.2. Fuelcost'!$E:$E,$D9423,'4.2. Fuelcost'!$G:$G,$F9423,'4.2. Fuelcost'!$F:$F,$E9423)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9423)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":90.272767753169134},178.24615086572177,0.17824615086572176,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B9600","v":"electricity"},{"$f":"'4.1. CAPEX'!C9600","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9600","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E9600","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F9600","v":"mid"},{"$f":"'4.1. CAPEX'!G9600","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B9603,'4.1. CAPEX'!$D:$D,$C9603,'4.1. CAPEX'!$E:$E,$D9603,'4.1. CAPEX'!$G:$G,$F9603,'4.1. CAPEX'!$F:$F,$E9603)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9603)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":81.009621438523538},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B9603,'4.1. CAPEX'!$D:$D,$C9603,'4.1. CAPEX'!$E:$E,$D9603,'4.1. CAPEX'!$G:$G,$F9603,'4.1. CAPEX'!$F:$F,$E9603)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9603)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":37.91426040103169},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B9603,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C9603,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D9603,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E9603,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F9603)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9603)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.514665337487685},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B9603,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C9603,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D9603,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E9603,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F9603)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9603)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.6536214389795294},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B9603,'4.2. Fuelcost'!$D:$D,$C9603,'4.2. Fuelcost'!$E:$E,$D9603,'4.2. Fuelcost'!$G:$G,$F9603,'4.2. Fuelcost'!$F:$F,$E9603)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9603)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":80.660737477111681},215.75290609313413,0.21575290609313413,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B9944","v":"electricity"},{"$f":"'4.1. CAPEX'!C9944","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D9944","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E9944","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F9944","v":"mid"},{"$f":"'4.1. CAPEX'!G9944","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B9947,'4.1. CAPEX'!$D:$D,$C9947,'4.1. CAPEX'!$E:$E,$D9947,'4.1. CAPEX'!$G:$G,$F9947,'4.1. CAPEX'!$F:$F,$E9947)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9947)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.120056312774359},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B9947,'4.1. CAPEX'!$D:$D,$C9947,'4.1. CAPEX'!$E:$E,$D9947,'4.1. CAPEX'!$G:$G,$F9947,'4.1. CAPEX'!$F:$F,$E9947)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9947)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.143440455250065},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B9947,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C9947,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D9947,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E9947,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F9947)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9947)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.1424758188684958},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B9947,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C9947,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D9947,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E9947,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F9947)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9947)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0861225384492275},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B9947,'4.2. Fuelcost'!$D:$D,$C9947,'4.2. Fuelcost'!$E:$E,$D9947,'4.2. Fuelcost'!$G:$G,$F9947,'4.2. Fuelcost'!$F:$F,$E9947)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B9947)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":99.15004052585634},145.64213565119849,0.14564213565119849,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B10042","v":"electricity"},{"$f":"'4.1. CAPEX'!C10042","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10042","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E10042","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F10042","v":"mid"},{"$f":"'4.1. CAPEX'!G10042","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B10045,'4.1. CAPEX'!$D:$D,$C10045,'4.1. CAPEX'!$E:$E,$D10045,'4.1. CAPEX'!$G:$G,$F10045,'4.1. CAPEX'!$F:$F,$E10045)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10045)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":38.51078958737768},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B10045,'4.1. CAPEX'!$D:$D,$C10045,'4.1. CAPEX'!$E:$E,$D10045,'4.1. CAPEX'!$G:$G,$F10045,'4.1. CAPEX'!$F:$F,$E10045)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10045)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":33.843031284761814},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B10045,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C10045,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D10045,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E10045,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F10045)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10045)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.0038871906596309},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B10045,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C10045,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D10045,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E10045,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F10045)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10045)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.1539160801495418},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B10045,'4.2. Fuelcost'!$D:$D,$C10045,'4.2. Fuelcost'!$E:$E,$D10045,'4.2. Fuelcost'!$G:$G,$F10045,'4.2. Fuelcost'!$F:$F,$E10045)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10045)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":73.17203958919886},157.68366373214752,0.15768366373214751,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B10313","v":"electricity"},{"$f":"'4.1. CAPEX'!C10313","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10313","v":"Saarland"},{"$f":"'4.1. CAPEX'!E10313","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F10313","v":"mid"},{"$f":"'4.1. CAPEX'!G10313","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B10316,'4.1. CAPEX'!$D:$D,$C10316,'4.1. CAPEX'!$E:$E,$D10316,'4.1. CAPEX'!$G:$G,$F10316,'4.1. CAPEX'!$F:$F,$E10316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.924899645315545},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B10316,'4.1. CAPEX'!$D:$D,$C10316,'4.1. CAPEX'!$E:$E,$D10316,'4.1. CAPEX'!$G:$G,$F10316,'4.1. CAPEX'!$F:$F,$E10316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.452693604922725},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B10316,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C10316,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D10316,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E10316,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F10316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2232989914588619},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B10316,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C10316,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D10316,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E10316,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F10316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.7558584874799186},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B10316,'4.2. Fuelcost'!$D:$D,$C10316,'4.2. Fuelcost'!$E:$E,$D10316,'4.2. Fuelcost'!$G:$G,$F10316,'4.2. Fuelcost'!$F:$F,$E10316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":81.816059076238147},122.1728098054152,0.1221728098054152,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B10484","v":"electricity"},{"$f":"'4.1. CAPEX'!C10484","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10484","v":"Bremen"},{"$f":"'4.1. CAPEX'!E10484","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F10484","v":"low"},{"$f":"'4.1. CAPEX'!G10484","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B10487,'4.1. CAPEX'!$D:$D,$C10487,'4.1. CAPEX'!$E:$E,$D10487,'4.1. CAPEX'!$G:$G,$F10487,'4.1. CAPEX'!$F:$F,$E10487)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10487)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.699364193549609},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B10487,'4.1. CAPEX'!$D:$D,$C10487,'4.1. CAPEX'!$E:$E,$D10487,'4.1. CAPEX'!$G:$G,$F10487,'4.1. CAPEX'!$F:$F,$E10487)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10487)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.261447440684996},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B10487,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C10487,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D10487,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E10487,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F10487)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10487)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.2264757867166081},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B10487,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C10487,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D10487,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E10487,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F10487)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10487)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.1006067940185211},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B10487,'4.2. Fuelcost'!$D:$D,$C10487,'4.2. Fuelcost'!$E:$E,$D10487,'4.2. Fuelcost'!$G:$G,$F10487,'4.2. Fuelcost'!$F:$F,$E10487)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10487)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":91.841628268565771},146.12952248353548,0.14612952248353547,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B10682","v":"electricity"},{"$f":"'4.1. CAPEX'!C10682","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10682","v":"Hesse"},{"$f":"'4.1. CAPEX'!E10682","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F10682","v":"low"},{"$f":"'4.1. CAPEX'!G10682","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B10685,'4.1. CAPEX'!$D:$D,$C10685,'4.1. CAPEX'!$E:$E,$D10685,'4.1. CAPEX'!$G:$G,$F10685,'4.1. CAPEX'!$F:$F,$E10685)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10685)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.231939577558091},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B10685,'4.1. CAPEX'!$D:$D,$C10685,'4.1. CAPEX'!$E:$E,$D10685,'4.1. CAPEX'!$G:$G,$F10685,'4.1. CAPEX'!$F:$F,$E10685)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10685)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.541045469294428},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B10685,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C10685,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D10685,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E10685,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F10685)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10685)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.1600362956034371},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B10685,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C10685,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D10685,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E10685,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F10685)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10685)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.7667028538440532},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B10685,'4.2. Fuelcost'!$D:$D,$C10685,'4.2. Fuelcost'!$E:$E,$D10685,'4.2. Fuelcost'!$G:$G,$F10685,'4.2. Fuelcost'!$F:$F,$E10685)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10685)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":77.935283787065799},128.63500798336582,0.12863500798336583,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B10845","v":"electricity"},{"$f":"'4.1. CAPEX'!C10845","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10845","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E10845","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F10845","v":"low"},{"$f":"'4.1. CAPEX'!G10845","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B10848,'4.1. CAPEX'!$D:$D,$C10848,'4.1. CAPEX'!$E:$E,$D10848,'4.1. CAPEX'!$G:$G,$F10848,'4.1. CAPEX'!$F:$F,$E10848)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10848)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":88.386798208644564},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B10848,'4.1. CAPEX'!$D:$D,$C10848,'4.1. CAPEX'!$E:$E,$D10848,'4.1. CAPEX'!$G:$G,$F10848,'4.1. CAPEX'!$F:$F,$E10848)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10848)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":37.569268408723055},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B10848,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C10848,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D10848,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E10848,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F10848)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10848)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.643168411937639},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B10848,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C10848,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D10848,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E10848,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F10848)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10848)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.6112768932940211},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B10848,'4.2. Fuelcost'!$D:$D,$C10848,'4.2. Fuelcost'!$E:$E,$D10848,'4.2. Fuelcost'!$G:$G,$F10848,'4.2. Fuelcost'!$F:$F,$E10848)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10848)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":70.399236671944152},212.60974859454342,0.21260974859454343,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B10921","v":"electricity"},{"$f":"'4.1. CAPEX'!C10921","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D10921","v":"Hesse"},{"$f":"'4.1. CAPEX'!E10921","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F10921","v":"low"},{"$f":"'4.1. CAPEX'!G10921","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B10924,'4.1. CAPEX'!$D:$D,$C10924,'4.1. CAPEX'!$E:$E,$D10924,'4.1. CAPEX'!$G:$G,$F10924,'4.1. CAPEX'!$F:$F,$E10924)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10924)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":53.363344064252928},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B10924,'4.1. CAPEX'!$D:$D,$C10924,'4.1. CAPEX'!$E:$E,$D10924,'4.1. CAPEX'!$G:$G,$F10924,'4.1. CAPEX'!$F:$F,$E10924)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10924)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":33.815110958514708},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B10924,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C10924,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D10924,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E10924,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F10924)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10924)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.2358655673748995},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B10924,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C10924,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D10924,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E10924,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F10924)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10924)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.1504891208093735},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B10924,'4.2. Fuelcost'!$D:$D,$C10924,'4.2. Fuelcost'!$E:$E,$D10924,'4.2. Fuelcost'!$G:$G,$F10924,'4.2. Fuelcost'!$F:$F,$E10924)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B10924)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":65.188247297417561},164.75305700836947,0.16475305700836948,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B11233","v":"electricity"},{"$f":"'4.1. CAPEX'!C11233","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11233","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E11233","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F11233","v":"low"},{"$f":"'4.1. CAPEX'!G11233","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B11236,'4.1. CAPEX'!$D:$D,$C11236,'4.1. CAPEX'!$E:$E,$D11236,'4.1. CAPEX'!$G:$G,$F11236,'4.1. CAPEX'!$F:$F,$E11236)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11236)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":44.282185713739374},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B11236,'4.1. CAPEX'!$D:$D,$C11236,'4.1. CAPEX'!$E:$E,$D11236,'4.1. CAPEX'!$G:$G,$F11236,'4.1. CAPEX'!$F:$F,$E11236)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11236)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":34.035789758372275},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B11236,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C11236,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D11236,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E11236,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F11236)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11236)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.250105735448944},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B11236,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C11236,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D11236,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E11236,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F11236)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11236)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.177575382898703},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B11236,'4.2. Fuelcost'!$D:$D,$C11236,'4.2. Fuelcost'!$E:$E,$D11236,'4.2. Fuelcost'!$G:$G,$F11236,'4.2. Fuelcost'!$F:$F,$E11236)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11236)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":60.9278339726418},151.6734905631011,0.15167349056310109,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B11282","v":"electricity"},{"$f":"'4.1. CAPEX'!C11282","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11282","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E11282","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F11282","v":"low"},{"$f":"'4.1. CAPEX'!G11282","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B11285,'4.1. CAPEX'!$D:$D,$C11285,'4.1. CAPEX'!$E:$E,$D11285,'4.1. CAPEX'!$G:$G,$F11285,'4.1. CAPEX'!$F:$F,$E11285)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11285)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.177510068445716},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B11285,'4.1. CAPEX'!$D:$D,$C11285,'4.1. CAPEX'!$E:$E,$D11285,'4.1. CAPEX'!$G:$G,$F11285,'4.1. CAPEX'!$F:$F,$E11285)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11285)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.35542370276162},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B11285,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C11285,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D11285,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E11285,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F11285)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11285)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.1544167160560201},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B11285,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C11285,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D11285,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E11285,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F11285)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11285)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.1121415026829964},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B11285,'4.2. Fuelcost'!$D:$D,$C11285,'4.2. Fuelcost'!$E:$E,$D11285,'4.2. Fuelcost'!$G:$G,$F11285,'4.2. Fuelcost'!$F:$F,$E11285)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11285)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":80.269456558615218},127.06894854856156,0.12706894854856157,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B11602","v":"electricity"},{"$f":"'4.1. CAPEX'!C11602","v":"hp_atw"},{"$f":"'4.1. CAPEX'!D11602","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E11602","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F11602","v":"low"},{"$f":"'4.1. CAPEX'!G11602","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B11605,'4.1. CAPEX'!$D:$D,$C11605,'4.1. CAPEX'!$E:$E,$D11605,'4.1. CAPEX'!$G:$G,$F11605,'4.1. CAPEX'!$F:$F,$E11605)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11605)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.692557909171615},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B11605,'4.1. CAPEX'!$D:$D,$C11605,'4.1. CAPEX'!$E:$E,$D11605,'4.1. CAPEX'!$G:$G,$F11605,'4.1. CAPEX'!$F:$F,$E11605)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11605)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":24.792085371781109},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B11605,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C11605,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D11605,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E11605,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F11605)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11605)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.1337957716892131},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B11605,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C11605,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D11605,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E11605,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F11605)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11605)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0429969827392944},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B11605,'4.2. Fuelcost'!$D:$D,$C11605,'4.2. Fuelcost'!$E:$E,$D11605,'4.2. Fuelcost'!$G:$G,$F11605,'4.2. Fuelcost'!$F:$F,$E11605)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11605)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":65.414530570672937},122.07596660605418,0.12207596660605419,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B11724","v":"pellet"},{"$f":"'4.1. CAPEX'!C11724","v":"pellet"},{"$f":"'4.1. CAPEX'!D11724","v":"Berlin"},{"$f":"'4.1. CAPEX'!E11724","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F11724","v":"high"},{"$f":"'4.1. CAPEX'!G11724","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B11727,'4.1. CAPEX'!$D:$D,$C11727,'4.1. CAPEX'!$E:$E,$D11727,'4.1. CAPEX'!$G:$G,$F11727,'4.1. CAPEX'!$F:$F,$E11727)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11727)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.03184997250316},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B11727,'4.1. CAPEX'!$D:$D,$C11727,'4.1. CAPEX'!$E:$E,$D11727,'4.1. CAPEX'!$G:$G,$F11727,'4.1. CAPEX'!$F:$F,$E11727)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11727)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.886016887123059},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B11727,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C11727,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D11727,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E11727,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F11727)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11727)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.965787354460714},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B11727,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C11727,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D11727,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E11727,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F11727)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11727)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.8691882597976122},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B11727,'4.2. Fuelcost'!$D:$D,$C11727,'4.2. Fuelcost'!$E:$E,$D11727,'4.2. Fuelcost'!$G:$G,$F11727,'4.2. Fuelcost'!$F:$F,$E11727)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11727)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":107.85172989780807},193.6045723716926,0.1936045723716926,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B11971","v":"pellet"},{"$f":"'4.1. CAPEX'!C11971","v":"pellet"},{"$f":"'4.1. CAPEX'!D11971","v":"Bremen"},{"$f":"'4.1. CAPEX'!E11971","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F11971","v":"high"},{"$f":"'4.1. CAPEX'!G11971","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B11974,'4.1. CAPEX'!$D:$D,$C11974,'4.1. CAPEX'!$E:$E,$D11974,'4.1. CAPEX'!$G:$G,$F11974,'4.1. CAPEX'!$F:$F,$E11974)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11974)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.657161285638153},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B11974,'4.1. CAPEX'!$D:$D,$C11974,'4.1. CAPEX'!$E:$E,$D11974,'4.1. CAPEX'!$G:$G,$F11974,'4.1. CAPEX'!$F:$F,$E11974)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11974)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.584754383374122},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B11974,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C11974,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D11974,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E11974,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F11974)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11974)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.112410681733941},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B11974,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C11974,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D11974,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E11974,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F11974)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11974)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0423010693979506},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B11974,'4.2. Fuelcost'!$D:$D,$C11974,'4.2. Fuelcost'!$E:$E,$D11974,'4.2. Fuelcost'!$G:$G,$F11974,'4.2. Fuelcost'!$F:$F,$E11974)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B11974)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":97.283131453412224},185.67975887355641,0.18567975887355642,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B12166","v":"pellet"},{"$f":"'4.1. CAPEX'!C12166","v":"pellet"},{"$f":"'4.1. CAPEX'!D12166","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E12166","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F12166","v":"high"},{"$f":"'4.1. CAPEX'!G12166","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B12169,'4.1. CAPEX'!$D:$D,$C12169,'4.1. CAPEX'!$E:$E,$D12169,'4.1. CAPEX'!$G:$G,$F12169,'4.1. CAPEX'!$F:$F,$E12169)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12169)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.125238215206572},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B12169,'4.1. CAPEX'!$D:$D,$C12169,'4.1. CAPEX'!$E:$E,$D12169,'4.1. CAPEX'!$G:$G,$F12169,'4.1. CAPEX'!$F:$F,$E12169)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12169)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.008402335745441},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B12169,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C12169,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D12169,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E12169,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F12169)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12169)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.896294280962044},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B12169,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C12169,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D12169,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E12169,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F12169)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12169)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.674532606018083},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B12169,'4.2. Fuelcost'!$D:$D,$C12169,'4.2. Fuelcost'!$E:$E,$D12169,'4.2. Fuelcost'!$G:$G,$F12169,'4.2. Fuelcost'!$F:$F,$E12169)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12169)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":97.283131453412224},180.98759889134436,0.18098759889134436,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B12336","v":"pellet"},{"$f":"'4.1. CAPEX'!C12336","v":"pellet"},{"$f":"'4.1. CAPEX'!D12336","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E12336","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F12336","v":"high"},{"$f":"'4.1. CAPEX'!G12336","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B12339,'4.1. CAPEX'!$D:$D,$C12339,'4.1. CAPEX'!$E:$E,$D12339,'4.1. CAPEX'!$G:$G,$F12339,'4.1. CAPEX'!$F:$F,$E12339)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12339)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":53.582440190119172},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B12339,'4.1. CAPEX'!$D:$D,$C12339,'4.1. CAPEX'!$E:$E,$D12339,'4.1. CAPEX'!$G:$G,$F12339,'4.1. CAPEX'!$F:$F,$E12339)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12339)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":37.728707417300157},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B12339,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C12339,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D12339,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E12339,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F12339)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12339)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.472487588895486},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B12339,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C12339,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D12339,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E12339,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F12339)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12339)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.8753914095248994},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B12339,'4.2. Fuelcost'!$D:$D,$C12339,'4.2. Fuelcost'!$E:$E,$D12339,'4.2. Fuelcost'!$G:$G,$F12339,'4.2. Fuelcost'!$F:$F,$E12339)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12339)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":86.310695366389368},202.96972197222908,0.20296972197222909,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B12423","v":"pellet"},{"$f":"'4.1. CAPEX'!C12423","v":"pellet"},{"$f":"'4.1. CAPEX'!D12423","v":"Saarland"},{"$f":"'4.1. CAPEX'!E12423","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F12423","v":"high"},{"$f":"'4.1. CAPEX'!G12423","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B12426,'4.1. CAPEX'!$D:$D,$C12426,'4.1. CAPEX'!$E:$E,$D12426,'4.1. CAPEX'!$G:$G,$F12426,'4.1. CAPEX'!$F:$F,$E12426)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12426)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":38.578967475032556},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B12426,'4.1. CAPEX'!$D:$D,$C12426,'4.1. CAPEX'!$E:$E,$D12426,'4.1. CAPEX'!$G:$G,$F12426,'4.1. CAPEX'!$F:$F,$E12426)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12426)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.871958023887707},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B12426,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C12426,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D12426,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E12426,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F12426)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12426)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.351899126578521},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B12426,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C12426,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D12426,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E12426,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F12426)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12426)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.7586108864467129},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B12426,'4.2. Fuelcost'!$D:$D,$C12426,'4.2. Fuelcost'!$E:$E,$D12426,'4.2. Fuelcost'!$G:$G,$F12426,'4.2. Fuelcost'!$F:$F,$E12426)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12426)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":86.207738913158167},{"$f":"SUM(G12426:K12426)","v":169.76917442510367},{"$f":"L12426/1000","v":0.16976917442510367},{"$f":"RIGHT(D12426,3)","v":"igh"},{"$f":"LEFT(D12426,3)","v":"SFH"}]
[{"$f":"'4.1. CAPEX'!B12603","v":"pellet"},{"$f":"'4.1. CAPEX'!C12603","v":"pellet"},{"$f":"'4.1. CAPEX'!D12603","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E12603","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F12603","v":"high"},{"$f":"'4.1. CAPEX'!G12603","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B12606,'4.1. CAPEX'!$D:$D,$C12606,'4.1. CAPEX'!$E:$E,$D12606,'4.1. CAPEX'!$G:$G,$F12606,'4.1. CAPEX'!$F:$F,$E12606)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12606)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":53.009585509221495},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B12606,'4.1. CAPEX'!$D:$D,$C12606,'4.1. CAPEX'!$E:$E,$D12606,'4.1. CAPEX'!$G:$G,$F12606,'4.1. CAPEX'!$F:$F,$E12606)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12606)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":36.881464932220922},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B12606,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C12606,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D12606,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E12606,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F12606)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12606)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.94484640470861},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B12606,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C12606,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D12606,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E12606,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F12606)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12606)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.7839185254676533},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B12606,'4.2. Fuelcost'!$D:$D,$C12606,'4.2. Fuelcost'!$E:$E,$D12606,'4.2. Fuelcost'!$G:$G,$F12606,'4.2. Fuelcost'!$F:$F,$E12606)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12606)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":86.271494177910554},200.89130954952924,0.20089130954952925,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B12887","v":"pellet"},{"$f":"'4.1. CAPEX'!C12887","v":"pellet"},{"$f":"'4.1. CAPEX'!D12887","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E12887","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F12887","v":"high"},{"$f":"'4.1. CAPEX'!G12887","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B12890,'4.1. CAPEX'!$D:$D,$C12890,'4.1. CAPEX'!$E:$E,$D12890,'4.1. CAPEX'!$G:$G,$F12890,'4.1. CAPEX'!$F:$F,$E12890)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12890)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.242792301754296},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B12890,'4.1. CAPEX'!$D:$D,$C12890,'4.1. CAPEX'!$E:$E,$D12890,'4.1. CAPEX'!$G:$G,$F12890,'4.1. CAPEX'!$F:$F,$E12890)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12890)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.114074204191384},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B12890,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C12890,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D12890,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E12890,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F12890)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12890)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.9358803389984409},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B12890,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C12890,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D12890,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E12890,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F12890)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12890)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.3438183958042069},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B12890,'4.2. Fuelcost'!$D:$D,$C12890,'4.2. Fuelcost'!$E:$E,$D12890,'4.2. Fuelcost'!$G:$G,$F12890,'4.2. Fuelcost'!$F:$F,$E12890)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B12890)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":86.866041907454218},122.50260714820254,0.12250260714820255,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B13045","v":"pellet"},{"$f":"'4.1. CAPEX'!C13045","v":"pellet"},{"$f":"'4.1. CAPEX'!D13045","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E13045","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F13045","v":"mid"},{"$f":"'4.1. CAPEX'!G13045","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B13048,'4.1. CAPEX'!$D:$D,$C13048,'4.1. CAPEX'!$E:$E,$D13048,'4.1. CAPEX'!$G:$G,$F13048,'4.1. CAPEX'!$F:$F,$E13048)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13048)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":23.660762897681884},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B13048,'4.1. CAPEX'!$D:$D,$C13048,'4.1. CAPEX'!$E:$E,$D13048,'4.1. CAPEX'!$G:$G,$F13048,'4.1. CAPEX'!$F:$F,$E13048)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13048)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":18.523978060202424},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B13048,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C13048,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D13048,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E13048,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F13048)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13048)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6783193554706166},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B13048,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C13048,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D13048,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E13048,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F13048)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13048)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.9059294337451209},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B13048,'4.2. Fuelcost'!$D:$D,$C13048,'4.2. Fuelcost'!$E:$E,$D13048,'4.2. Fuelcost'!$G:$G,$F13048,'4.2. Fuelcost'!$F:$F,$E13048)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13048)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":65.649379415450994},119.41836916255104,0.11941836916255104,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B13256","v":"pellet"},{"$f":"'4.1. CAPEX'!C13256","v":"pellet"},{"$f":"'4.1. CAPEX'!D13256","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E13256","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F13256","v":"mid"},{"$f":"'4.1. CAPEX'!G13256","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B13259,'4.1. CAPEX'!$D:$D,$C13259,'4.1. CAPEX'!$E:$E,$D13259,'4.1. CAPEX'!$G:$G,$F13259,'4.1. CAPEX'!$F:$F,$E13259)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13259)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.398997154125125},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B13259,'4.1. CAPEX'!$D:$D,$C13259,'4.1. CAPEX'!$E:$E,$D13259,'4.1. CAPEX'!$G:$G,$F13259,'4.1. CAPEX'!$F:$F,$E13259)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13259)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.797515400040913},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B13259,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C13259,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D13259,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E13259,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F13259)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13259)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.2564984025715198},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B13259,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C13259,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D13259,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E13259,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F13259)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13259)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.4188455078122504},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B13259,'4.2. Fuelcost'!$D:$D,$C13259,'4.2. Fuelcost'!$E:$E,$D13259,'4.2. Fuelcost'!$G:$G,$F13259,'4.2. Fuelcost'!$F:$F,$E13259)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13259)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":59.557444274224665},96.429300738774472,9.6429300738774468E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B13302","v":"pellet"},{"$f":"'4.1. CAPEX'!C13302","v":"pellet"},{"$f":"'4.1. CAPEX'!D13302","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E13302","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F13302","v":"mid"},{"$f":"'4.1. CAPEX'!G13302","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B13305,'4.1. CAPEX'!$D:$D,$C13305,'4.1. CAPEX'!$E:$E,$D13305,'4.1. CAPEX'!$G:$G,$F13305,'4.1. CAPEX'!$F:$F,$E13305)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13305)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":53.832819930357466},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B13305,'4.1. CAPEX'!$D:$D,$C13305,'4.1. CAPEX'!$E:$E,$D13305,'4.1. CAPEX'!$G:$G,$F13305,'4.1. CAPEX'!$F:$F,$E13305)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13305)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":38.133510153828134},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B13305,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C13305,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D13305,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E13305,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F13305)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13305)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.722802566161704},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B13305,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C13305,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D13305,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E13305,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F13305)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13305)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9192058892512098},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B13305,'4.2. Fuelcost'!$D:$D,$C13305,'4.2. Fuelcost'!$E:$E,$D13305,'4.2. Fuelcost'!$G:$G,$F13305,'4.2. Fuelcost'!$F:$F,$E13305)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13305)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":54.859687380560437},172.46802592015896,0.17246802592015897,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B13625","v":"pellet"},{"$f":"'4.1. CAPEX'!C13625","v":"pellet"},{"$f":"'4.1. CAPEX'!D13625","v":"Saarland"},{"$f":"'4.1. CAPEX'!E13625","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F13625","v":"mid"},{"$f":"'4.1. CAPEX'!G13625","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B13628,'4.1. CAPEX'!$D:$D,$C13628,'4.1. CAPEX'!$E:$E,$D13628,'4.1. CAPEX'!$G:$G,$F13628,'4.1. CAPEX'!$F:$F,$E13628)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13628)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.853602812565292},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B13628,'4.1. CAPEX'!$D:$D,$C13628,'4.1. CAPEX'!$E:$E,$D13628,'4.1. CAPEX'!$G:$G,$F13628,'4.1. CAPEX'!$F:$F,$E13628)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13628)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.92169958724898},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B13628,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C13628,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D13628,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E13628,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F13628)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13628)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.3531315189124387},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B13628,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C13628,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D13628,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E13628,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F13628)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13628)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.4299995594779324},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B13628,'4.2. Fuelcost'!$D:$D,$C13628,'4.2. Fuelcost'!$E:$E,$D13628,'4.2. Fuelcost'!$G:$G,$F13628,'4.2. Fuelcost'!$F:$F,$E13628)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13628)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":52.190409845172972},89.748843323377628,8.9748843323377625E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B13663","v":"pellet"},{"$f":"'4.1. CAPEX'!C13663","v":"pellet"},{"$f":"'4.1. CAPEX'!D13663","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E13663","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F13663","v":"mid"},{"$f":"'4.1. CAPEX'!G13663","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B13666,'4.1. CAPEX'!$D:$D,$C13666,'4.1. CAPEX'!$E:$E,$D13666,'4.1. CAPEX'!$G:$G,$F13666,'4.1. CAPEX'!$F:$F,$E13666)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13666)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.519755577890294},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B13666,'4.1. CAPEX'!$D:$D,$C13666,'4.1. CAPEX'!$E:$E,$D13666,'4.1. CAPEX'!$G:$G,$F13666,'4.1. CAPEX'!$F:$F,$E13666)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13666)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.852417796090233},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B13666,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C13666,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D13666,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E13666,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F13666)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13666)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.837043967230809},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B13666,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C13666,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D13666,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E13666,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F13666)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13666)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6554908636089745},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B13666,'4.2. Fuelcost'!$D:$D,$C13666,'4.2. Fuelcost'!$E:$E,$D13666,'4.2. Fuelcost'!$G:$G,$F13666,'4.2. Fuelcost'!$F:$F,$E13666)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13666)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":52.190409845172972},136.0551180499933,0.13605511804999329,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B13994","v":"pellet"},{"$f":"'4.1. CAPEX'!C13994","v":"pellet"},{"$f":"'4.1. CAPEX'!D13994","v":"Hesse"},{"$f":"'4.1. CAPEX'!E13994","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F13994","v":"mid"},{"$f":"'4.1. CAPEX'!G13994","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B13997,'4.1. CAPEX'!$D:$D,$C13997,'4.1. CAPEX'!$E:$E,$D13997,'4.1. CAPEX'!$G:$G,$F13997,'4.1. CAPEX'!$F:$F,$E13997)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13997)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.768839309201072},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B13997,'4.1. CAPEX'!$D:$D,$C13997,'4.1. CAPEX'!$E:$E,$D13997,'4.1. CAPEX'!$G:$G,$F13997,'4.1. CAPEX'!$F:$F,$E13997)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13997)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.420159202771142},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B13997,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C13997,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D13997,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E13997,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F13997)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13997)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.2243673004099529},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B13997,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C13997,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D13997,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E13997,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F13997)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13997)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.96589335687745592},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B13997,'4.2. Fuelcost'!$D:$D,$C13997,'4.2. Fuelcost'!$E:$E,$D13997,'4.2. Fuelcost'!$G:$G,$F13997,'4.2. Fuelcost'!$F:$F,$E13997)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B13997)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":48.228328398019841},73.607587567279467,7.3607587567279462E-2,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B14105","v":"pellet"},{"$f":"'4.1. CAPEX'!C14105","v":"pellet"},{"$f":"'4.1. CAPEX'!D14105","v":"Saarland"},{"$f":"'4.1. CAPEX'!E14105","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F14105","v":"mid"},{"$f":"'4.1. CAPEX'!G14105","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B14108,'4.1. CAPEX'!$D:$D,$C14108,'4.1. CAPEX'!$E:$E,$D14108,'4.1. CAPEX'!$G:$G,$F14108,'4.1. CAPEX'!$F:$F,$E14108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.102501154895975},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B14108,'4.1. CAPEX'!$D:$D,$C14108,'4.1. CAPEX'!$E:$E,$D14108,'4.1. CAPEX'!$G:$G,$F14108,'4.1. CAPEX'!$F:$F,$E14108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.336471412171562},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B14108,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C14108,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D14108,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E14108,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F14108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":6.3166398328031708},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B14108,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C14108,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D14108,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E14108,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F14108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.264916603619596},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B14108,'4.2. Fuelcost'!$D:$D,$C14108,'4.2. Fuelcost'!$E:$E,$D14108,'4.2. Fuelcost'!$G:$G,$F14108,'4.2. Fuelcost'!$F:$F,$E14108)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14108)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":48.228328398019841},84.248857401510151,8.4248857401510155E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B14366","v":"pellet"},{"$f":"'4.1. CAPEX'!C14366","v":"pellet"},{"$f":"'4.1. CAPEX'!D14366","v":"Berlin"},{"$f":"'4.1. CAPEX'!E14366","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F14366","v":"low"},{"$f":"'4.1. CAPEX'!G14366","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B14369,'4.1. CAPEX'!$D:$D,$C14369,'4.1. CAPEX'!$E:$E,$D14369,'4.1. CAPEX'!$G:$G,$F14369,'4.1. CAPEX'!$F:$F,$E14369)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14369)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.301815716766642},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B14369,'4.1. CAPEX'!$D:$D,$C14369,'4.1. CAPEX'!$E:$E,$D14369,'4.1. CAPEX'!$G:$G,$F14369,'4.1. CAPEX'!$F:$F,$E14369)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14369)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.138471746290934},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B14369,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C14369,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D14369,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E14369,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F14369)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14369)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.591843953888012},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B14369,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C14369,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D14369,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E14369,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F14369)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14369)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0425735848980213},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B14369,'4.2. Fuelcost'!$D:$D,$C14369,'4.2. Fuelcost'!$E:$E,$D14369,'4.2. Fuelcost'!$G:$G,$F14369,'4.2. Fuelcost'!$F:$F,$E14369)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14369)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":49.778315543767917},76.853020545611528,7.6853020545611522E-2,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B14545","v":"pellet"},{"$f":"'4.1. CAPEX'!C14545","v":"pellet"},{"$f":"'4.1. CAPEX'!D14545","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E14545","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F14545","v":"low"},{"$f":"'4.1. CAPEX'!G14545","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B14548,'4.1. CAPEX'!$D:$D,$C14548,'4.1. CAPEX'!$E:$E,$D14548,'4.1. CAPEX'!$G:$G,$F14548,'4.1. CAPEX'!$F:$F,$E14548)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14548)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":38.332985942424628},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B14548,'4.1. CAPEX'!$D:$D,$C14548,'4.1. CAPEX'!$E:$E,$D14548,'4.1. CAPEX'!$G:$G,$F14548,'4.1. CAPEX'!$F:$F,$E14548)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14548)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.002655188023535},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B14548,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C14548,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D14548,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E14548,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F14548)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14548)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.679920440599961},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B14548,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C14548,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D14548,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E14548,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F14548)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14548)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.9840790136959732},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B14548,'4.2. Fuelcost'!$D:$D,$C14548,'4.2. Fuelcost'!$E:$E,$D14548,'4.2. Fuelcost'!$G:$G,$F14548,'4.2. Fuelcost'!$F:$F,$E14548)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14548)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":52.59755941672492},138.59720000146902,0.13859720000146902,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B14727","v":"pellet"},{"$f":"'4.1. CAPEX'!C14727","v":"pellet"},{"$f":"'4.1. CAPEX'!D14727","v":"Saarland"},{"$f":"'4.1. CAPEX'!E14727","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F14727","v":"low"},{"$f":"'4.1. CAPEX'!G14727","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B14730,'4.1. CAPEX'!$D:$D,$C14730,'4.1. CAPEX'!$E:$E,$D14730,'4.1. CAPEX'!$G:$G,$F14730,'4.1. CAPEX'!$F:$F,$E14730)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14730)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":61.779108268568336},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B14730,'4.1. CAPEX'!$D:$D,$C14730,'4.1. CAPEX'!$E:$E,$D14730,'4.1. CAPEX'!$G:$G,$F14730,'4.1. CAPEX'!$F:$F,$E14730)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14730)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":37.965301586871284},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B14730,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C14730,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D14730,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E14730,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F14730)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14730)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.270442119936025},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B14730,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C14730,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D14730,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E14730,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F14730)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14730)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9062444103670919},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B14730,'4.2. Fuelcost'!$D:$D,$C14730,'4.2. Fuelcost'!$E:$E,$D14730,'4.2. Fuelcost'!$G:$G,$F14730,'4.2. Fuelcost'!$F:$F,$E14730)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14730)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":52.59755941672492},{"$f":"SUM(G14730:K14730)","v":181.51865580246763},{"$f":"L14730/1000","v":0.18151865580246762},{"$f":"RIGHT(D14730,3)","v":"low"},{"$f":"LEFT(D14730,3)","v":"SFH"}]
[{"$f":"'4.1. CAPEX'!B14914","v":"pellet"},{"$f":"'4.1. CAPEX'!C14914","v":"pellet"},{"$f":"'4.1. CAPEX'!D14914","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E14914","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F14914","v":"low"},{"$f":"'4.1. CAPEX'!G14914","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B14917,'4.1. CAPEX'!$D:$D,$C14917,'4.1. CAPEX'!$E:$E,$D14917,'4.1. CAPEX'!$G:$G,$F14917,'4.1. CAPEX'!$F:$F,$E14917)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14917)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.851895589463282},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B14917,'4.1. CAPEX'!$D:$D,$C14917,'4.1. CAPEX'!$E:$E,$D14917,'4.1. CAPEX'!$G:$G,$F14917,'4.1. CAPEX'!$F:$F,$E14917)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14917)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.288177476529089},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B14917,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C14917,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D14917,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E14917,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F14917)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14917)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.970144890797776},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B14917,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C14917,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D14917,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E14917,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F14917)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14917)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0084028625145964},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B14917,'4.2. Fuelcost'!$D:$D,$C14917,'4.2. Fuelcost'!$E:$E,$D14917,'4.2. Fuelcost'!$G:$G,$F14917,'4.2. Fuelcost'!$F:$F,$E14917)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14917)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":46.467395266299157},134.58601608560389,0.13458601608560389,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B14984","v":"pellet"},{"$f":"'4.1. CAPEX'!C14984","v":"pellet"},{"$f":"'4.1. CAPEX'!D14984","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E14984","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F14984","v":"low"},{"$f":"'4.1. CAPEX'!G14984","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B14987,'4.1. CAPEX'!$D:$D,$C14987,'4.1. CAPEX'!$E:$E,$D14987,'4.1. CAPEX'!$G:$G,$F14987,'4.1. CAPEX'!$F:$F,$E14987)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14987)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.818023217175803},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B14987,'4.1. CAPEX'!$D:$D,$C14987,'4.1. CAPEX'!$E:$E,$D14987,'4.1. CAPEX'!$G:$G,$F14987,'4.1. CAPEX'!$F:$F,$E14987)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14987)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.5913293310352401},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B14987,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C14987,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D14987,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E14987,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F14987)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14987)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.3048638169631888},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B14987,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C14987,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D14987,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E14987,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F14987)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14987)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.98462291004507807},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B14987,'4.2. Fuelcost'!$D:$D,$C14987,'4.2. Fuelcost'!$E:$E,$D14987,'4.2. Fuelcost'!$G:$G,$F14987,'4.2. Fuelcost'!$F:$F,$E14987)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B14987)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":46.037007501755056},71.73584677697437,7.1735846776974366E-2,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B15279","v":"pellet"},{"$f":"'4.1. CAPEX'!C15279","v":"pellet"},{"$f":"'4.1. CAPEX'!D15279","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E15279","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F15279","v":"low"},{"$f":"'4.1. CAPEX'!G15279","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B15282,'4.1. CAPEX'!$D:$D,$C15282,'4.1. CAPEX'!$E:$E,$D15282,'4.1. CAPEX'!$G:$G,$F15282,'4.1. CAPEX'!$F:$F,$E15282)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15282)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":37.423773162574086},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B15282,'4.1. CAPEX'!$D:$D,$C15282,'4.1. CAPEX'!$E:$E,$D15282,'4.1. CAPEX'!$G:$G,$F15282,'4.1. CAPEX'!$F:$F,$E15282)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15282)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.860352678071912},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B15282,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C15282,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D15282,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E15282,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F15282)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15282)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.680483111198564},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B15282,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C15282,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D15282,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E15282,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F15282)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15282)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6515839404189547},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B15282,'4.2. Fuelcost'!$D:$D,$C15282,'4.2. Fuelcost'!$E:$E,$D15282,'4.2. Fuelcost'!$G:$G,$F15282,'4.2. Fuelcost'!$F:$F,$E15282)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15282)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":45.641098073308534},126.25729096557205,0.12625729096557206,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B15426","v":"pellet"},{"$f":"'4.1. CAPEX'!C15426","v":"pellet"},{"$f":"'4.1. CAPEX'!D15426","v":"Bremen"},{"$f":"'4.1. CAPEX'!E15426","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F15426","v":"low"},{"$f":"'4.1. CAPEX'!G15426","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B15429,'4.1. CAPEX'!$D:$D,$C15429,'4.1. CAPEX'!$E:$E,$D15429,'4.1. CAPEX'!$G:$G,$F15429,'4.1. CAPEX'!$F:$F,$E15429)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15429)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":38.233925732560238},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B15429,'4.1. CAPEX'!$D:$D,$C15429,'4.1. CAPEX'!$E:$E,$D15429,'4.1. CAPEX'!$G:$G,$F15429,'4.1. CAPEX'!$F:$F,$E15429)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15429)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.108200007985481},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B15429,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C15429,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D15429,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E15429,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F15429)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15429)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.88913602873871},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B15429,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C15429,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D15429,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E15429,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F15429)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15429)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6753455032954609},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B15429,'4.2. Fuelcost'!$D:$D,$C15429,'4.2. Fuelcost'!$E:$E,$D15429,'4.2. Fuelcost'!$G:$G,$F15429,'4.2. Fuelcost'!$F:$F,$E15429)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15429)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":45.669920272138476},127.57652754471837,0.12757652754471838,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B15606","v":"gas"},{"$f":"'4.1. CAPEX'!C15606","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D15606","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E15606","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F15606","v":"high"},{"$f":"'4.1. CAPEX'!G15606","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B15609,'4.1. CAPEX'!$D:$D,$C15609,'4.1. CAPEX'!$E:$E,$D15609,'4.1. CAPEX'!$G:$G,$F15609,'4.1. CAPEX'!$F:$F,$E15609)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15609)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":46.961459309898231},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B15609,'4.1. CAPEX'!$D:$D,$C15609,'4.1. CAPEX'!$E:$E,$D15609,'4.1. CAPEX'!$G:$G,$F15609,'4.1. CAPEX'!$F:$F,$E15609)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15609)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.67888181214445},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B15609,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C15609,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D15609,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E15609,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F15609)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15609)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.632856965938434},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B15609,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C15609,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D15609,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E15609,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F15609)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15609)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.3107330281450436},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B15609,'4.2. Fuelcost'!$D:$D,$C15609,'4.2. Fuelcost'!$E:$E,$D15609,'4.2. Fuelcost'!$G:$G,$F15609,'4.2. Fuelcost'!$F:$F,$E15609)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15609)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":140.05210474296879},210.63603585909493,0.21063603585909493,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B15834","v":"gas"},{"$f":"'4.1. CAPEX'!C15834","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D15834","v":"Saxony"},{"$f":"'4.1. CAPEX'!E15834","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F15834","v":"high"},{"$f":"'4.1. CAPEX'!G15834","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B15837,'4.1. CAPEX'!$D:$D,$C15837,'4.1. CAPEX'!$E:$E,$D15837,'4.1. CAPEX'!$G:$G,$F15837,'4.1. CAPEX'!$F:$F,$E15837)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15837)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":51.983238019562762},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B15837,'4.1. CAPEX'!$D:$D,$C15837,'4.1. CAPEX'!$E:$E,$D15837,'4.1. CAPEX'!$G:$G,$F15837,'4.1. CAPEX'!$F:$F,$E15837)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15837)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.248104091284173},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B15837,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C15837,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D15837,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E15837,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F15837)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15837)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.87680539306514},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B15837,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C15837,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D15837,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E15837,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F15837)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15837)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.2578590853059639},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B15837,'4.2. Fuelcost'!$D:$D,$C15837,'4.2. Fuelcost'!$E:$E,$D15837,'4.2. Fuelcost'!$G:$G,$F15837,'4.2. Fuelcost'!$F:$F,$E15837)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B15837)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":140.05210474296879},216.41811133218684,0.21641811133218683,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B16048","v":"gas"},{"$f":"'4.1. CAPEX'!C16048","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16048","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E16048","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F16048","v":"high"},{"$f":"'4.1. CAPEX'!G16048","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B16051,'4.1. CAPEX'!$D:$D,$C16051,'4.1. CAPEX'!$E:$E,$D16051,'4.1. CAPEX'!$G:$G,$F16051,'4.1. CAPEX'!$F:$F,$E16051)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16051)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":55.025237324033952},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B16051,'4.1. CAPEX'!$D:$D,$C16051,'4.1. CAPEX'!$E:$E,$D16051,'4.1. CAPEX'!$G:$G,$F16051,'4.1. CAPEX'!$F:$F,$E16051)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16051)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.232368393223334},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B16051,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C16051,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D16051,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E16051,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F16051)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16051)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.755262896439232},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B16051,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C16051,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D16051,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E16051,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F16051)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16051)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0104463503457688},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B16051,'4.2. Fuelcost'!$D:$D,$C16051,'4.2. Fuelcost'!$E:$E,$D16051,'4.2. Fuelcost'!$G:$G,$F16051,'4.2. Fuelcost'!$F:$F,$E16051)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16051)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":132.2721104165357},210.29542538057797,0.21029542538057797,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B16199","v":"gas"},{"$f":"'4.1. CAPEX'!C16199","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16199","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E16199","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F16199","v":"high"},{"$f":"'4.1. CAPEX'!G16199","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B16202,'4.1. CAPEX'!$D:$D,$C16202,'4.1. CAPEX'!$E:$E,$D16202,'4.1. CAPEX'!$G:$G,$F16202,'4.1. CAPEX'!$F:$F,$E16202)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16202)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.355243286983415},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B16202,'4.1. CAPEX'!$D:$D,$C16202,'4.1. CAPEX'!$E:$E,$D16202,'4.1. CAPEX'!$G:$G,$F16202,'4.1. CAPEX'!$F:$F,$E16202)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16202)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.2948188628646902},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B16202,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C16202,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D16202,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E16202,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F16202)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16202)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.9101923932626006},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B16202,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C16202,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D16202,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E16202,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F16202)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16202)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.52714891245028628},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B16202,'4.2. Fuelcost'!$D:$D,$C16202,'4.2. Fuelcost'!$E:$E,$D16202,'4.2. Fuelcost'!$G:$G,$F16202,'4.2. Fuelcost'!$F:$F,$E16202)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16202)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":126.51914721721771},{"$f":"SUM(G16202:K16202)","v":150.6065506727787},{"$f":"L16202/1000","v":0.1506065506727787},{"$f":"RIGHT(D16202,3)","v":"ium"},{"$f":"LEFT(D16202,3)","v":"lMF"}]
[{"$f":"'4.1. CAPEX'!B16305","v":"gas"},{"$f":"'4.1. CAPEX'!C16305","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16305","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E16305","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F16305","v":"high"},{"$f":"'4.1. CAPEX'!G16305","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B16308,'4.1. CAPEX'!$D:$D,$C16308,'4.1. CAPEX'!$E:$E,$D16308,'4.1. CAPEX'!$G:$G,$F16308,'4.1. CAPEX'!$F:$F,$E16308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":47.428051314481607},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B16308,'4.1. CAPEX'!$D:$D,$C16308,'4.1. CAPEX'!$E:$E,$D16308,'4.1. CAPEX'!$G:$G,$F16308,'4.1. CAPEX'!$F:$F,$E16308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.021811225031954},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B16308,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C16308,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D16308,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E16308,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F16308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.191309818579933},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B16308,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C16308,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D16308,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E16308,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F16308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.3528244114659886},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B16308,'4.2. Fuelcost'!$D:$D,$C16308,'4.2. Fuelcost'!$E:$E,$D16308,'4.2. Fuelcost'!$G:$G,$F16308,'4.2. Fuelcost'!$F:$F,$E16308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":128.86436414553202},200.85836091509151,0.20085836091509152,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B16568","v":"gas"},{"$f":"'4.1. CAPEX'!C16568","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16568","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E16568","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F16568","v":"high"},{"$f":"'4.1. CAPEX'!G16568","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B16571,'4.1. CAPEX'!$D:$D,$C16571,'4.1. CAPEX'!$E:$E,$D16571,'4.1. CAPEX'!$G:$G,$F16571,'4.1. CAPEX'!$F:$F,$E16571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.90381614020767},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B16571,'4.1. CAPEX'!$D:$D,$C16571,'4.1. CAPEX'!$E:$E,$D16571,'4.1. CAPEX'!$G:$G,$F16571,'4.1. CAPEX'!$F:$F,$E16571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.2742452227878873},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B16571,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C16571,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D16571,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E16571,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F16571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.3806252754347601},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B16571,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C16571,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D16571,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E16571,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F16571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.52462369023767896},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B16571,'4.2. Fuelcost'!$D:$D,$C16571,'4.2. Fuelcost'!$E:$E,$D16571,'4.2. Fuelcost'!$G:$G,$F16571,'4.2. Fuelcost'!$F:$F,$E16571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":133.06527959422579},154.14858992289379,0.15414858992289379,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B16666","v":"gas"},{"$f":"'4.1. CAPEX'!C16666","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16666","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E16666","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F16666","v":"high"},{"$f":"'4.1. CAPEX'!G16666","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B16669,'4.1. CAPEX'!$D:$D,$C16669,'4.1. CAPEX'!$E:$E,$D16669,'4.1. CAPEX'!$G:$G,$F16669,'4.1. CAPEX'!$F:$F,$E16669)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16669)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":49.77519947626773},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B16669,'4.1. CAPEX'!$D:$D,$C16669,'4.1. CAPEX'!$E:$E,$D16669,'4.1. CAPEX'!$G:$G,$F16669,'4.1. CAPEX'!$F:$F,$E16669)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16669)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.9378224885335564},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B16669,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C16669,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D16669,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E16669,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F16669)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16669)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.040428940625752},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B16669,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C16669,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D16669,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E16669,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F16669)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16669)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.97429359087401413},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B16669,'4.2. Fuelcost'!$D:$D,$C16669,'4.2. Fuelcost'!$E:$E,$D16669,'4.2. Fuelcost'!$G:$G,$F16669,'4.2. Fuelcost'!$F:$F,$E16669)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16669)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":133.06527959422579},204.79302409052684,0.20479302409052685,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B16937","v":"gas"},{"$f":"'4.1. CAPEX'!C16937","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D16937","v":"Saarland"},{"$f":"'4.1. CAPEX'!E16937","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F16937","v":"mid"},{"$f":"'4.1. CAPEX'!G16937","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B16940,'4.1. CAPEX'!$D:$D,$C16940,'4.1. CAPEX'!$E:$E,$D16940,'4.1. CAPEX'!$G:$G,$F16940,'4.1. CAPEX'!$F:$F,$E16940)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16940)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":14.141262115340352},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B16940,'4.1. CAPEX'!$D:$D,$C16940,'4.1. CAPEX'!$E:$E,$D16940,'4.1. CAPEX'!$G:$G,$F16940,'4.1. CAPEX'!$F:$F,$E16940)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16940)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.3780542460034688},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B16940,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C16940,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D16940,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E16940,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F16940)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16940)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.5029422407860618},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B16940,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C16940,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D16940,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E16940,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F16940)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16940)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.5373652785183356},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B16940,'4.2. Fuelcost'!$D:$D,$C16940,'4.2. Fuelcost'!$E:$E,$D16940,'4.2. Fuelcost'!$G:$G,$F16940,'4.2. Fuelcost'!$F:$F,$E16940)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B16940)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":87.881638777621617},110.44126265826984,0.11044126265826984,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B17108","v":"gas"},{"$f":"'4.1. CAPEX'!C17108","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17108","v":"Bremen"},{"$f":"'4.1. CAPEX'!E17108","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F17108","v":"mid"},{"$f":"'4.1. CAPEX'!G17108","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B17111,'4.1. CAPEX'!$D:$D,$C17111,'4.1. CAPEX'!$E:$E,$D17111,'4.1. CAPEX'!$G:$G,$F17111,'4.1. CAPEX'!$F:$F,$E17111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.226583859592552},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B17111,'4.1. CAPEX'!$D:$D,$C17111,'4.1. CAPEX'!$E:$E,$D17111,'4.1. CAPEX'!$G:$G,$F17111,'4.1. CAPEX'!$F:$F,$E17111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.3755136740278742},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B17111,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C17111,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D17111,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E17111,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F17111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.0194987945074248},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B17111,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C17111,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D17111,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E17111,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F17111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.53705344703097857},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B17111,'4.2. Fuelcost'!$D:$D,$C17111,'4.2. Fuelcost'!$E:$E,$D17111,'4.2. Fuelcost'!$G:$G,$F17111,'4.2. Fuelcost'!$F:$F,$E17111)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17111)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":87.881638777621617},113.04028855278045,0.11304028855278045,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B17184","v":"gas"},{"$f":"'4.1. CAPEX'!C17184","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17184","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E17184","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F17184","v":"mid"},{"$f":"'4.1. CAPEX'!G17184","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B17187,'4.1. CAPEX'!$D:$D,$C17187,'4.1. CAPEX'!$E:$E,$D17187,'4.1. CAPEX'!$G:$G,$F17187,'4.1. CAPEX'!$F:$F,$E17187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":52.289264019404627},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B17187,'4.1. CAPEX'!$D:$D,$C17187,'4.1. CAPEX'!$E:$E,$D17187,'4.1. CAPEX'!$G:$G,$F17187,'4.1. CAPEX'!$F:$F,$E17187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.352203161281874},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B17187,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C17187,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D17187,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E17187,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F17187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.071321601262337},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B17187,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C17187,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D17187,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E17187,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F17187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.2706362741208077},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B17187,'4.2. Fuelcost'!$D:$D,$C17187,'4.2. Fuelcost'!$E:$E,$D17187,'4.2. Fuelcost'!$G:$G,$F17187,'4.2. Fuelcost'!$F:$F,$E17187)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17187)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":83.522646449365453},160.5060715054351,0.16050607150543511,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B17488","v":"gas"},{"$f":"'4.1. CAPEX'!C17488","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17488","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E17488","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F17488","v":"mid"},{"$f":"'4.1. CAPEX'!G17488","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B17491,'4.1. CAPEX'!$D:$D,$C17491,'4.1. CAPEX'!$E:$E,$D17491,'4.1. CAPEX'!$G:$G,$F17491,'4.1. CAPEX'!$F:$F,$E17491)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17491)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":38.313677066936009},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B17491,'4.1. CAPEX'!$D:$D,$C17491,'4.1. CAPEX'!$E:$E,$D17491,'4.1. CAPEX'!$G:$G,$F17491,'4.1. CAPEX'!$F:$F,$E17491)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17491)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.1311720113499923},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B17491,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C17491,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D17491,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E17491,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F17491)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17491)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7565271891230516},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B17491,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C17491,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D17491,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E17491,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F17491)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17491)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.99802543939427535},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B17491,'4.2. Fuelcost'!$D:$D,$C17491,'4.2. Fuelcost'!$E:$E,$D17491,'4.2. Fuelcost'!$G:$G,$F17491,'4.2. Fuelcost'!$F:$F,$E17491)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17491)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":79.306188386464129},136.50559009326744,0.13650559009326743,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B17730","v":"gas"},{"$f":"'4.1. CAPEX'!C17730","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17730","v":"Bremen"},{"$f":"'4.1. CAPEX'!E17730","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F17730","v":"mid"},{"$f":"'4.1. CAPEX'!G17730","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B17733,'4.1. CAPEX'!$D:$D,$C17733,'4.1. CAPEX'!$E:$E,$D17733,'4.1. CAPEX'!$G:$G,$F17733,'4.1. CAPEX'!$F:$F,$E17733)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17733)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":46.462797920280096},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B17733,'4.1. CAPEX'!$D:$D,$C17733,'4.1. CAPEX'!$E:$E,$D17733,'4.1. CAPEX'!$G:$G,$F17733,'4.1. CAPEX'!$F:$F,$E17733)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17733)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.939699834174483},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B17733,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C17733,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D17733,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E17733,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F17733)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17733)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.056817330462264},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B17733,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C17733,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D17733,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E17733,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F17733)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17733)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.3427460049551672},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B17733,'4.2. Fuelcost'!$D:$D,$C17733,'4.2. Fuelcost'!$E:$E,$D17733,'4.2. Fuelcost'!$G:$G,$F17733,'4.2. Fuelcost'!$F:$F,$E17733)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17733)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":79.030134985507885},149.8321960753799,0.1498321960753799,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B17857","v":"gas"},{"$f":"'4.1. CAPEX'!C17857","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17857","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E17857","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F17857","v":"mid"},{"$f":"'4.1. CAPEX'!G17857","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B17860,'4.1. CAPEX'!$D:$D,$C17860,'4.1. CAPEX'!$E:$E,$D17860,'4.1. CAPEX'!$G:$G,$F17860,'4.1. CAPEX'!$F:$F,$E17860)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17860)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":52.352215046104263},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B17860,'4.1. CAPEX'!$D:$D,$C17860,'4.1. CAPEX'!$E:$E,$D17860,'4.1. CAPEX'!$G:$G,$F17860,'4.1. CAPEX'!$F:$F,$E17860)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17860)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.1626967632817706},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B17860,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C17860,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D17860,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E17860,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F17860)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17860)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.585085744060418},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B17860,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C17860,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D17860,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E17860,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F17860)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17860)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0018948083308306},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B17860,'4.2. Fuelcost'!$D:$D,$C17860,'4.2. Fuelcost'!$E:$E,$D17860,'4.2. Fuelcost'!$G:$G,$F17860,'4.2. Fuelcost'!$F:$F,$E17860)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17860)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":79.030134985507885},154.13202734728517,0.15413202734728518,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B17987","v":"gas"},{"$f":"'4.1. CAPEX'!C17987","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D17987","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E17987","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F17987","v":"mid"},{"$f":"'4.1. CAPEX'!G17987","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B17990,'4.1. CAPEX'!$D:$D,$C17990,'4.1. CAPEX'!$E:$E,$D17990,'4.1. CAPEX'!$G:$G,$F17990,'4.1. CAPEX'!$F:$F,$E17990)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17990)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.09582276731372},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B17990,'4.1. CAPEX'!$D:$D,$C17990,'4.1. CAPEX'!$E:$E,$D17990,'4.1. CAPEX'!$G:$G,$F17990,'4.1. CAPEX'!$F:$F,$E17990)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17990)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.4857622425229513},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B17990,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C17990,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D17990,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E17990,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F17990)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17990)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7888066690560747},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B17990,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C17990,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D17990,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E17990,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F17990)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17990)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.55058542936529653},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B17990,'4.2. Fuelcost'!$D:$D,$C17990,'4.2. Fuelcost'!$E:$E,$D17990,'4.2. Fuelcost'!$G:$G,$F17990,'4.2. Fuelcost'!$F:$F,$E17990)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B17990)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":79.185717458820747},112.10669456707879,0.11210669456707879,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B18226","v":"gas"},{"$f":"'4.1. CAPEX'!C18226","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18226","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E18226","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F18226","v":"low"},{"$f":"'4.1. CAPEX'!G18226","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B18229,'4.1. CAPEX'!$D:$D,$C18229,'4.1. CAPEX'!$E:$E,$D18229,'4.1. CAPEX'!$G:$G,$F18229,'4.1. CAPEX'!$F:$F,$E18229)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18229)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":30.859016708849449},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B18229,'4.1. CAPEX'!$D:$D,$C18229,'4.1. CAPEX'!$E:$E,$D18229,'4.1. CAPEX'!$G:$G,$F18229,'4.1. CAPEX'!$F:$F,$E18229)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18229)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.6271704867755297},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B18229,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C18229,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D18229,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E18229,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F18229)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18229)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.6441092921464389},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B18229,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C18229,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D18229,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E18229,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F18229)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18229)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.93616395837817024},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B18229,'4.2. Fuelcost'!$D:$D,$C18229,'4.2. Fuelcost'!$E:$E,$D18229,'4.2. Fuelcost'!$G:$G,$F18229,'4.2. Fuelcost'!$F:$F,$E18229)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18229)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":69.549940446003063},116.61640089215265,0.11661640089215265,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B18429","v":"gas"},{"$f":"'4.1. CAPEX'!C18429","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18429","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E18429","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F18429","v":"low"},{"$f":"'4.1. CAPEX'!G18429","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B18432,'4.1. CAPEX'!$D:$D,$C18432,'4.1. CAPEX'!$E:$E,$D18432,'4.1. CAPEX'!$G:$G,$F18432,'4.1. CAPEX'!$F:$F,$E18432)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18432)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":54.122029737301524},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B18432,'4.1. CAPEX'!$D:$D,$C18432,'4.1. CAPEX'!$E:$E,$D18432,'4.1. CAPEX'!$G:$G,$F18432,'4.1. CAPEX'!$F:$F,$E18432)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18432)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.530460810190691},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B18432,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C18432,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D18432,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E18432,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F18432)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18432)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":13.406607032494701},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B18432,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C18432,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D18432,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E18432,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F18432)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18432)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.2925157360396158},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B18432,'4.2. Fuelcost'!$D:$D,$C18432,'4.2. Fuelcost'!$E:$E,$D18432,'4.2. Fuelcost'!$G:$G,$F18432,'4.2. Fuelcost'!$F:$F,$E18432)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18432)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":69.549940446003063},148.90155376202961,0.1489015537620296,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B18591","v":"gas"},{"$f":"'4.1. CAPEX'!C18591","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18591","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E18591","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F18591","v":"low"},{"$f":"'4.1. CAPEX'!G18591","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B18594,'4.1. CAPEX'!$D:$D,$C18594,'4.1. CAPEX'!$E:$E,$D18594,'4.1. CAPEX'!$G:$G,$F18594,'4.1. CAPEX'!$F:$F,$E18594)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18594)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":67.073529836072794},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B18594,'4.1. CAPEX'!$D:$D,$C18594,'4.1. CAPEX'!$E:$E,$D18594,'4.1. CAPEX'!$G:$G,$F18594,'4.1. CAPEX'!$F:$F,$E18594)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18594)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.212079636448809},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B18594,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C18594,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D18594,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E18594,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F18594)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18594)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.614832465804177},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B18594,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C18594,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D18594,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E18594,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F18594)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18594)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.3761780823318974},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B18594,'4.2. Fuelcost'!$D:$D,$C18594,'4.2. Fuelcost'!$E:$E,$D18594,'4.2. Fuelcost'!$G:$G,$F18594,'4.2. Fuelcost'!$F:$F,$E18594)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18594)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":69.549940446003063},165.82656046666074,0.16582656046666075,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B18686","v":"gas"},{"$f":"'4.1. CAPEX'!C18686","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18686","v":"Berlin"},{"$f":"'4.1. CAPEX'!E18686","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F18686","v":"low"},{"$f":"'4.1. CAPEX'!G18686","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B18689,'4.1. CAPEX'!$D:$D,$C18689,'4.1. CAPEX'!$E:$E,$D18689,'4.1. CAPEX'!$G:$G,$F18689,'4.1. CAPEX'!$F:$F,$E18689)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18689)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":22.680419817662489},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B18689,'4.1. CAPEX'!$D:$D,$C18689,'4.1. CAPEX'!$E:$E,$D18689,'4.1. CAPEX'!$G:$G,$F18689,'4.1. CAPEX'!$F:$F,$E18689)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18689)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.4504156413964111},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B18689,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C18689,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D18689,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E18689,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F18689)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18689)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.7221166571329185},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B18689,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C18689,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D18689,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E18689,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F18689)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18689)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.54624696412668539},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B18689,'4.2. Fuelcost'!$D:$D,$C18689,'4.2. Fuelcost'!$E:$E,$D18689,'4.2. Fuelcost'!$G:$G,$F18689,'4.2. Fuelcost'!$F:$F,$E18689)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18689)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":66.615881739118905},100.0150808194374,0.1000150808194374,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B18866","v":"gas"},{"$f":"'4.1. CAPEX'!C18866","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D18866","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E18866","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F18866","v":"low"},{"$f":"'4.1. CAPEX'!G18866","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B18869,'4.1. CAPEX'!$D:$D,$C18869,'4.1. CAPEX'!$E:$E,$D18869,'4.1. CAPEX'!$G:$G,$F18869,'4.1. CAPEX'!$F:$F,$E18869)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18869)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.668710787659101},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B18869,'4.1. CAPEX'!$D:$D,$C18869,'4.1. CAPEX'!$E:$E,$D18869,'4.1. CAPEX'!$G:$G,$F18869,'4.1. CAPEX'!$F:$F,$E18869)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18869)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.3413594265053579},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B18869,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C18869,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D18869,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E18869,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F18869)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18869)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.5179085417380662},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B18869,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C18869,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D18869,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E18869,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F18869)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18869)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.5328613320636334},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B18869,'4.2. Fuelcost'!$D:$D,$C18869,'4.2. Fuelcost'!$E:$E,$D18869,'4.2. Fuelcost'!$G:$G,$F18869,'4.2. Fuelcost'!$F:$F,$E18869)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B18869)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":66.14406026287638},98.204900350842536,9.8204900350842533E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B19142","v":"gas"},{"$f":"'4.1. CAPEX'!C19142","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D19142","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E19142","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F19142","v":"low"},{"$f":"'4.1. CAPEX'!G19142","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B19145,'4.1. CAPEX'!$D:$D,$C19145,'4.1. CAPEX'!$E:$E,$D19145,'4.1. CAPEX'!$G:$G,$F19145,'4.1. CAPEX'!$F:$F,$E19145)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19145)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.697567381401225},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B19145,'4.1. CAPEX'!$D:$D,$C19145,'4.1. CAPEX'!$E:$E,$D19145,'4.1. CAPEX'!$G:$G,$F19145,'4.1. CAPEX'!$F:$F,$E19145)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19145)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":4.4015841841157366},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B19145,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C19145,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D19145,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E19145,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F19145)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19145)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":5.6303885719883899},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B19145,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C19145,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D19145,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E19145,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F19145)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19145)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.54025335871029789},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B19145,'4.2. Fuelcost'!$D:$D,$C19145,'4.2. Fuelcost'!$E:$E,$D19145,'4.2. Fuelcost'!$G:$G,$F19145,'4.2. Fuelcost'!$F:$F,$E19145)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19145)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":66.841953555543057},99.111747051758698,9.9111747051758695E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B19308","v":"gas"},{"$f":"'4.1. CAPEX'!C19308","v":"gas_solar"},{"$f":"'4.1. CAPEX'!D19308","v":"Berlin"},{"$f":"'4.1. CAPEX'!E19308","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F19308","v":"low"},{"$f":"'4.1. CAPEX'!G19308","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B19311,'4.1. CAPEX'!$D:$D,$C19311,'4.1. CAPEX'!$E:$E,$D19311,'4.1. CAPEX'!$G:$G,$F19311,'4.1. CAPEX'!$F:$F,$E19311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":45.549449632197543},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B19311,'4.1. CAPEX'!$D:$D,$C19311,'4.1. CAPEX'!$E:$E,$D19311,'4.1. CAPEX'!$G:$G,$F19311,'4.1. CAPEX'!$F:$F,$E19311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.934962314189072},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B19311,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C19311,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D19311,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E19311,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F19311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":12.049072464130189},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B19311,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C19311,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D19311,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E19311,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F19311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.3421645186136555},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B19311,'4.2. Fuelcost'!$D:$D,$C19311,'4.2. Fuelcost'!$E:$E,$D19311,'4.2. Fuelcost'!$G:$G,$F19311,'4.2. Fuelcost'!$F:$F,$E19311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":67.935413676772313},137.81106260590278,0.13781106260590278,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B19511","v":"pellet"},{"$f":"'4.1. CAPEX'!C19511","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19511","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E19511","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F19511","v":"high"},{"$f":"'4.1. CAPEX'!G19511","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B19514,'4.1. CAPEX'!$D:$D,$C19514,'4.1. CAPEX'!$E:$E,$D19514,'4.1. CAPEX'!$G:$G,$F19514,'4.1. CAPEX'!$F:$F,$E19514)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19514)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":18.681292858535681},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B19514,'4.1. CAPEX'!$D:$D,$C19514,'4.1. CAPEX'!$E:$E,$D19514,'4.1. CAPEX'!$G:$G,$F19514,'4.1. CAPEX'!$F:$F,$E19514)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19514)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6649908887190978},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B19514,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C19514,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D19514,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E19514,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F19514)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19514)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.6414914869754575},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B19514,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C19514,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D19514,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E19514,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F19514)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19514)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.99442952004267537},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B19514,'4.2. Fuelcost'!$D:$D,$C19514,'4.2. Fuelcost'!$E:$E,$D19514,'4.2. Fuelcost'!$G:$G,$F19514,'4.2. Fuelcost'!$F:$F,$E19514)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19514)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":100.31793870473275},137.30014345900565,0.13730014345900565,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B19750","v":"pellet"},{"$f":"'4.1. CAPEX'!C19750","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19750","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E19750","v":"sMFH_medium"},{"$f":"'4.1. CAPEX'!F19750","v":"high"},{"$f":"'4.1. CAPEX'!G19750","v":2024},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B19753,'4.1. CAPEX'!$D:$D,$C19753,'4.1. CAPEX'!$E:$E,$D19753,'4.1. CAPEX'!$G:$G,$F19753,'4.1. CAPEX'!$F:$F,$E19753)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19753)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":51.172484136469748},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B19753,'4.1. CAPEX'!$D:$D,$C19753,'4.1. CAPEX'!$E:$E,$D19753,'4.1. CAPEX'!$G:$G,$F19753,'4.1. CAPEX'!$F:$F,$E19753)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19753)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.611223052391509},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B19753,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C19753,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D19753,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E19753,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F19753)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19753)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.791001001625222},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B19753,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C19753,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D19753,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E19753,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F19753)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19753)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1195222756058874},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B19753,'4.2. Fuelcost'!$D:$D,$C19753,'4.2. Fuelcost'!$E:$E,$D19753,'4.2. Fuelcost'!$G:$G,$F19753,'4.2. Fuelcost'!$F:$F,$E19753)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19753)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":90.450556340828058},185.14478680692042,0.18514478680692043,"ium","sMF"]
[{"$f":"'4.1. CAPEX'!B19880","v":"pellet"},{"$f":"'4.1. CAPEX'!C19880","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D19880","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E19880","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F19880","v":"high"},{"$f":"'4.1. CAPEX'!G19880","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B19883,'4.1. CAPEX'!$D:$D,$C19883,'4.1. CAPEX'!$E:$E,$D19883,'4.1. CAPEX'!$G:$G,$F19883,'4.1. CAPEX'!$F:$F,$E19883)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19883)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.365159057328036},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B19883,'4.1. CAPEX'!$D:$D,$C19883,'4.1. CAPEX'!$E:$E,$D19883,'4.1. CAPEX'!$G:$G,$F19883,'4.1. CAPEX'!$F:$F,$E19883)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19883)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.582535234038648},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B19883,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C19883,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D19883,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E19883,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F19883)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19883)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.602629598745391},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B19883,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C19883,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D19883,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E19883,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F19883)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19883)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0888355255360669},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B19883,'4.2. Fuelcost'!$D:$D,$C19883,'4.2. Fuelcost'!$E:$E,$D19883,'4.2. Fuelcost'!$G:$G,$F19883,'4.2. Fuelcost'!$F:$F,$E19883)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B19883)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":100.31793870473275},151.95709812038092,0.15195709812038091,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B20111","v":"pellet"},{"$f":"'4.1. CAPEX'!C20111","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20111","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E20111","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F20111","v":"high"},{"$f":"'4.1. CAPEX'!G20111","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B20114,'4.1. CAPEX'!$D:$D,$C20114,'4.1. CAPEX'!$E:$E,$D20114,'4.1. CAPEX'!$G:$G,$F20114,'4.1. CAPEX'!$F:$F,$E20114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.285733746754619},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B20114,'4.1. CAPEX'!$D:$D,$C20114,'4.1. CAPEX'!$E:$E,$D20114,'4.1. CAPEX'!$G:$G,$F20114,'4.1. CAPEX'!$F:$F,$E20114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.9307606529649508},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B20114,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C20114,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D20114,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E20114,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F20114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.5299895278379978},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B20114,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C20114,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D20114,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E20114,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F20114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0200610399629284},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B20114,'4.2. Fuelcost'!$D:$D,$C20114,'4.2. Fuelcost'!$E:$E,$D20114,'4.2. Fuelcost'!$G:$G,$F20114,'4.2. Fuelcost'!$F:$F,$E20114)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20114)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":80.18375098375077},120.95029595127127,0.12095029595127127,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B20187","v":"pellet"},{"$f":"'4.1. CAPEX'!C20187","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20187","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E20187","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F20187","v":"high"},{"$f":"'4.1. CAPEX'!G20187","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B20190,'4.1. CAPEX'!$D:$D,$C20190,'4.1. CAPEX'!$E:$E,$D20190,'4.1. CAPEX'!$G:$G,$F20190,'4.1. CAPEX'!$F:$F,$E20190)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20190)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":64.6286566479843},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B20190,'4.1. CAPEX'!$D:$D,$C20190,'4.1. CAPEX'!$E:$E,$D20190,'4.1. CAPEX'!$G:$G,$F20190,'4.1. CAPEX'!$F:$F,$E20190)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20190)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.718018474127529},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B20190,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C20190,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D20190,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E20190,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F20190)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20190)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.717967132952566},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B20190,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C20190,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D20190,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E20190,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F20190)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20190)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.640150214491209},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B20190,'4.2. Fuelcost'!$D:$D,$C20190,'4.2. Fuelcost'!$E:$E,$D20190,'4.2. Fuelcost'!$G:$G,$F20190,'4.2. Fuelcost'!$F:$F,$E20190)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20190)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":80.055987505943875},198.76077997549947,0.19876077997549949,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B20431","v":"pellet"},{"$f":"'4.1. CAPEX'!C20431","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20431","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E20431","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F20431","v":"high"},{"$f":"'4.1. CAPEX'!G20431","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B20434,'4.1. CAPEX'!$D:$D,$C20434,'4.1. CAPEX'!$E:$E,$D20434,'4.1. CAPEX'!$G:$G,$F20434,'4.1. CAPEX'!$F:$F,$E20434)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20434)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":69.102663323712633},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B20434,'4.1. CAPEX'!$D:$D,$C20434,'4.1. CAPEX'!$E:$E,$D20434,'4.1. CAPEX'!$G:$G,$F20434,'4.1. CAPEX'!$F:$F,$E20434)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20434)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.137196940199559},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B20434,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C20434,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D20434,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E20434,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F20434)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20434)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.303451924174599},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B20434,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C20434,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D20434,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E20434,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F20434)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20434)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1686077607130181},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B20434,'4.2. Fuelcost'!$D:$D,$C20434,'4.2. Fuelcost'!$E:$E,$D20434,'4.2. Fuelcost'!$G:$G,$F20434,'4.2. Fuelcost'!$F:$F,$E20434)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20434)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":80.083283267220921},199.79520321602072,0.19979520321602073,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B20629","v":"pellet"},{"$f":"'4.1. CAPEX'!C20629","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20629","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E20629","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F20629","v":"high"},{"$f":"'4.1. CAPEX'!G20629","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B20632,'4.1. CAPEX'!$D:$D,$C20632,'4.1. CAPEX'!$E:$E,$D20632,'4.1. CAPEX'!$G:$G,$F20632,'4.1. CAPEX'!$F:$F,$E20632)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20632)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.058410945337023},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B20632,'4.1. CAPEX'!$D:$D,$C20632,'4.1. CAPEX'!$E:$E,$D20632,'4.1. CAPEX'!$G:$G,$F20632,'4.1. CAPEX'!$F:$F,$E20632)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20632)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.911961092457364},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B20632,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C20632,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D20632,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E20632,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F20632)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20632)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":15.210208799884017},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B20632,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C20632,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D20632,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E20632,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F20632)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20632)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.7329934291439015},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B20632,'4.2. Fuelcost'!$D:$D,$C20632,'4.2. Fuelcost'!$E:$E,$D20632,'4.2. Fuelcost'!$G:$G,$F20632,'4.2. Fuelcost'!$F:$F,$E20632)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20632)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":80.57160778868365},153.48518205550596,0.15348518205550596,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B20800","v":"pellet"},{"$f":"'4.1. CAPEX'!C20800","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20800","v":"Brandenburg"},{"$f":"'4.1. CAPEX'!E20800","v":"sMFH_high"},{"$f":"'4.1. CAPEX'!F20800","v":"mid"},{"$f":"'4.1. CAPEX'!G20800","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B20803,'4.1. CAPEX'!$D:$D,$C20803,'4.1. CAPEX'!$E:$E,$D20803,'4.1. CAPEX'!$G:$G,$F20803,'4.1. CAPEX'!$F:$F,$E20803)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20803)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":39.59743126320312},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B20803,'4.1. CAPEX'!$D:$D,$C20803,'4.1. CAPEX'!$E:$E,$D20803,'4.1. CAPEX'!$G:$G,$F20803,'4.1. CAPEX'!$F:$F,$E20803)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20803)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":17.963005203481707},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B20803,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C20803,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D20803,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E20803,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F20803)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20803)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":16.197135615568971},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B20803,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C20803,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D20803,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E20803,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F20803)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20803)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.8482110173401078},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B20803,'4.2. Fuelcost'!$D:$D,$C20803,'4.2. Fuelcost'!$E:$E,$D20803,'4.2. Fuelcost'!$G:$G,$F20803,'4.2. Fuelcost'!$F:$F,$E20803)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20803)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":61.063558520972848},136.66934162056674,0.13666934162056674,"igh","sMF"]
[{"$f":"'4.1. CAPEX'!B20990","v":"pellet"},{"$f":"'4.1. CAPEX'!C20990","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D20990","v":"Berlin"},{"$f":"'4.1. CAPEX'!E20990","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F20990","v":"mid"},{"$f":"'4.1. CAPEX'!G20990","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B20993,'4.1. CAPEX'!$D:$D,$C20993,'4.1. CAPEX'!$E:$E,$D20993,'4.1. CAPEX'!$G:$G,$F20993,'4.1. CAPEX'!$F:$F,$E20993)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20993)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.719718009018155},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B20993,'4.1. CAPEX'!$D:$D,$C20993,'4.1. CAPEX'!$E:$E,$D20993,'4.1. CAPEX'!$G:$G,$F20993,'4.1. CAPEX'!$F:$F,$E20993)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20993)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.303274240833673},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B20993,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C20993,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D20993,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E20993,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F20993)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20993)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.8843444360215056},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B20993,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C20993,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D20993,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E20993,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F20993)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20993)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0601024021801415},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B20993,'4.2. Fuelcost'!$D:$D,$C20993,'4.2. Fuelcost'!$E:$E,$D20993,'4.2. Fuelcost'!$G:$G,$F20993,'4.2. Fuelcost'!$F:$F,$E20993)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B20993)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":61.063558520972848},103.03099760902631,0.10303099760902631,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B21169","v":"pellet"},{"$f":"'4.1. CAPEX'!C21169","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21169","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E21169","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F21169","v":"mid"},{"$f":"'4.1. CAPEX'!G21169","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B21172,'4.1. CAPEX'!$D:$D,$C21172,'4.1. CAPEX'!$E:$E,$D21172,'4.1. CAPEX'!$G:$G,$F21172,'4.1. CAPEX'!$F:$F,$E21172)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21172)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":68.615150277317809},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B21172,'4.1. CAPEX'!$D:$D,$C21172,'4.1. CAPEX'!$E:$E,$D21172,'4.1. CAPEX'!$G:$G,$F21172,'4.1. CAPEX'!$F:$F,$E21172)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21172)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.907059154064036},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B21172,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C21172,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D21172,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E21172,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F21172)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21172)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.254423193295796},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B21172,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C21172,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D21172,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E21172,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F21172)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21172)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.2552283196853393},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B21172,'4.2. Fuelcost'!$D:$D,$C21172,'4.2. Fuelcost'!$E:$E,$D21172,'4.2. Fuelcost'!$G:$G,$F21172,'4.2. Fuelcost'!$F:$F,$E21172)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21172)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":56.356241009962851},177.38810195432583,0.17738810195432583,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B21432","v":"pellet"},{"$f":"'4.1. CAPEX'!C21432","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21432","v":"Hesse"},{"$f":"'4.1. CAPEX'!E21432","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F21432","v":"mid"},{"$f":"'4.1. CAPEX'!G21432","v":2026},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B21435,'4.1. CAPEX'!$D:$D,$C21435,'4.1. CAPEX'!$E:$E,$D21435,'4.1. CAPEX'!$G:$G,$F21435,'4.1. CAPEX'!$F:$F,$E21435)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21435)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":89.604751307949783},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B21435,'4.1. CAPEX'!$D:$D,$C21435,'4.1. CAPEX'!$E:$E,$D21435,'4.1. CAPEX'!$G:$G,$F21435,'4.1. CAPEX'!$F:$F,$E21435)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21435)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.964513314503417},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B21435,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C21435,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D21435,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E21435,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F21435)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21435)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":35.907974768211815},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B21435,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C21435,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D21435,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E21435,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F21435)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21435)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.077874261771643},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B21435,'4.2. Fuelcost'!$D:$D,$C21435,'4.2. Fuelcost'!$E:$E,$D21435,'4.2. Fuelcost'!$G:$G,$F21435,'4.2. Fuelcost'!$F:$F,$E21435)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21435)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":48.485564958092944},207.04067861052962,0.20704067861052963,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B21534","v":"pellet"},{"$f":"'4.1. CAPEX'!C21534","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21534","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E21534","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F21534","v":"mid"},{"$f":"'4.1. CAPEX'!G21534","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B21537,'4.1. CAPEX'!$D:$D,$C21537,'4.1. CAPEX'!$E:$E,$D21537,'4.1. CAPEX'!$G:$G,$F21537,'4.1. CAPEX'!$F:$F,$E21537)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21537)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":73.878616324703557},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B21537,'4.1. CAPEX'!$D:$D,$C21537,'4.1. CAPEX'!$E:$E,$D21537,'4.1. CAPEX'!$G:$G,$F21537,'4.1. CAPEX'!$F:$F,$E21537)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21537)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.786741864479296},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B21537,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C21537,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D21537,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E21537,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F21537)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21537)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.39884449116115},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B21537,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C21537,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D21537,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E21537,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F21537)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21537)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.7498627995065559},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B21537,'4.2. Fuelcost'!$D:$D,$C21537,'4.2. Fuelcost'!$E:$E,$D21537,'4.2. Fuelcost'!$G:$G,$F21537,'4.2. Fuelcost'!$F:$F,$E21537)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21537)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":46.874350365418714},179.68841584526928,0.17968841584526929,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B21689","v":"pellet"},{"$f":"'4.1. CAPEX'!C21689","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21689","v":"Saarland"},{"$f":"'4.1. CAPEX'!E21689","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F21689","v":"mid"},{"$f":"'4.1. CAPEX'!G21689","v":2028},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B21692,'4.1. CAPEX'!$D:$D,$C21692,'4.1. CAPEX'!$E:$E,$D21692,'4.1. CAPEX'!$G:$G,$F21692,'4.1. CAPEX'!$F:$F,$E21692)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21692)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.402157103056176},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B21692,'4.1. CAPEX'!$D:$D,$C21692,'4.1. CAPEX'!$E:$E,$D21692,'4.1. CAPEX'!$G:$G,$F21692,'4.1. CAPEX'!$F:$F,$E21692)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21692)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.8340435259365222},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B21692,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C21692,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D21692,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E21692,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F21692)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21692)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.4562987796796723},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B21692,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C21692,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D21692,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E21692,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F21692)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21692)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0089409286326216},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B21692,'4.2. Fuelcost'!$D:$D,$C21692,'4.2. Fuelcost'!$E:$E,$D21692,'4.2. Fuelcost'!$G:$G,$F21692,'4.2. Fuelcost'!$F:$F,$E21692)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21692)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":45.623958280233218},86.325398617538212,8.6325398617538213E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B21869","v":"pellet"},{"$f":"'4.1. CAPEX'!C21869","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D21869","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E21869","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F21869","v":"mid"},{"$f":"'4.1. CAPEX'!G21869","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B21872,'4.1. CAPEX'!$D:$D,$C21872,'4.1. CAPEX'!$E:$E,$D21872,'4.1. CAPEX'!$G:$G,$F21872,'4.1. CAPEX'!$F:$F,$E21872)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21872)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.682376186376818},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B21872,'4.1. CAPEX'!$D:$D,$C21872,'4.1. CAPEX'!$E:$E,$D21872,'4.1. CAPEX'!$G:$G,$F21872,'4.1. CAPEX'!$F:$F,$E21872)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21872)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.9506687156200861},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B21872,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C21872,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D21872,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E21872,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F21872)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21872)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.859157742233327},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B21872,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C21872,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D21872,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E21872,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F21872)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21872)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0202889995827671},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B21872,'4.2. Fuelcost'!$D:$D,$C21872,'4.2. Fuelcost'!$E:$E,$D21872,'4.2. Fuelcost'!$G:$G,$F21872,'4.2. Fuelcost'!$F:$F,$E21872)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B21872)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":44.751222908346158},94.263714552159158,9.4263714552159164E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B22089","v":"pellet"},{"$f":"'4.1. CAPEX'!C22089","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22089","v":"Bavaria"},{"$f":"'4.1. CAPEX'!E22089","v":"SFH_high"},{"$f":"'4.1. CAPEX'!F22089","v":"low"},{"$f":"'4.1. CAPEX'!G22089","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B22092,'4.1. CAPEX'!$D:$D,$C22092,'4.1. CAPEX'!$E:$E,$D22092,'4.1. CAPEX'!$G:$G,$F22092,'4.1. CAPEX'!$F:$F,$E22092)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22092)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":63.130398654206928},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B22092,'4.1. CAPEX'!$D:$D,$C22092,'4.1. CAPEX'!$E:$E,$D22092,'4.1. CAPEX'!$G:$G,$F22092,'4.1. CAPEX'!$F:$F,$E22092)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22092)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.946902942397305},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B22092,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C22092,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D22092,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E22092,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F22092)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22092)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.823180843989103},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B22092,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C22092,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D22092,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E22092,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F22092)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22092)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.6696731054054448},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B22092,'4.2. Fuelcost'!$D:$D,$C22092,'4.2. Fuelcost'!$E:$E,$D22092,'4.2. Fuelcost'!$G:$G,$F22092,'4.2. Fuelcost'!$F:$F,$E22092)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22092)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":48.923450245861929},166.49360579186072,0.1664936057918607,"igh","SFH"]
[{"$f":"'4.1. CAPEX'!B22311","v":"pellet"},{"$f":"'4.1. CAPEX'!C22311","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22311","v":"Saarland"},{"$f":"'4.1. CAPEX'!E22311","v":"SFH_medium"},{"$f":"'4.1. CAPEX'!F22311","v":"low"},{"$f":"'4.1. CAPEX'!G22311","v":2023},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B22314,'4.1. CAPEX'!$D:$D,$C22314,'4.1. CAPEX'!$E:$E,$D22314,'4.1. CAPEX'!$G:$G,$F22314,'4.1. CAPEX'!$F:$F,$E22314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":75.586588066336134},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B22314,'4.1. CAPEX'!$D:$D,$C22314,'4.1. CAPEX'!$E:$E,$D22314,'4.1. CAPEX'!$G:$G,$F22314,'4.1. CAPEX'!$F:$F,$E22314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.047918572848157},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B22314,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C22314,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D22314,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E22314,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F22314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":30.918324208729459},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B22314,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C22314,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D22314,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E22314,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F22314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.8858463009156474},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B22314,'4.2. Fuelcost'!$D:$D,$C22314,'4.2. Fuelcost'!$E:$E,$D22314,'4.2. Fuelcost'!$G:$G,$F22314,'4.2. Fuelcost'!$F:$F,$E22314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":48.923450245861929},186.36212739469136,0.18636212739469135,"ium","SFH"]
[{"$f":"'4.1. CAPEX'!B22454","v":"pellet"},{"$f":"'4.1. CAPEX'!C22454","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22454","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E22454","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F22454","v":"low"},{"$f":"'4.1. CAPEX'!G22454","v":2022},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B22457,'4.1. CAPEX'!$D:$D,$C22457,'4.1. CAPEX'!$E:$E,$D22457,'4.1. CAPEX'!$G:$G,$F22457,'4.1. CAPEX'!$F:$F,$E22457)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22457)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.97113765732098},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B22457,'4.1. CAPEX'!$D:$D,$C22457,'4.1. CAPEX'!$E:$E,$D22457,'4.1. CAPEX'!$G:$G,$F22457,'4.1. CAPEX'!$F:$F,$E22457)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22457)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.836615837381487},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B22457,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C22457,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D22457,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E22457,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F22457)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22457)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.929767412194508},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B22457,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C22457,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D22457,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E22457,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F22457)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22457)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.115578442279398},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B22457,'4.2. Fuelcost'!$D:$D,$C22457,'4.2. Fuelcost'!$E:$E,$D22457,'4.2. Fuelcost'!$G:$G,$F22457,'4.2. Fuelcost'!$F:$F,$E22457)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22457)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":44.822537782805874},97.675637131982256,9.7675637131982254E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B22568","v":"pellet"},{"$f":"'4.1. CAPEX'!C22568","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22568","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E22568","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F22568","v":"low"},{"$f":"'4.1. CAPEX'!G22568","v":2025},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B22571,'4.1. CAPEX'!$D:$D,$C22571,'4.1. CAPEX'!$E:$E,$D22571,'4.1. CAPEX'!$G:$G,$F22571,'4.1. CAPEX'!$F:$F,$E22571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.194455993793465},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B22571,'4.1. CAPEX'!$D:$D,$C22571,'4.1. CAPEX'!$E:$E,$D22571,'4.1. CAPEX'!$G:$G,$F22571,'4.1. CAPEX'!$F:$F,$E22571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.388360275615922},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B22571,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C22571,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D22571,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E22571,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F22571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.3771227627652},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B22571,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C22571,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D22571,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E22571,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F22571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0676730940220056},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B22571,'4.2. Fuelcost'!$D:$D,$C22571,'4.2. Fuelcost'!$E:$E,$D22571,'4.2. Fuelcost'!$G:$G,$F22571,'4.2. Fuelcost'!$F:$F,$E22571)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22571)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":44.356178043314962},95.383790169511556,9.5383790169511554E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B22823","v":"pellet"},{"$f":"'4.1. CAPEX'!C22823","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D22823","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E22823","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F22823","v":"low"},{"$f":"'4.1. CAPEX'!G22823","v":2027},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B22826,'4.1. CAPEX'!$D:$D,$C22826,'4.1. CAPEX'!$E:$E,$D22826,'4.1. CAPEX'!$G:$G,$F22826,'4.1. CAPEX'!$F:$F,$E22826)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22826)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.905073417560274},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B22826,'4.1. CAPEX'!$D:$D,$C22826,'4.1. CAPEX'!$E:$E,$D22826,'4.1. CAPEX'!$G:$G,$F22826,'4.1. CAPEX'!$F:$F,$E22826)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22826)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7193933393015222},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B22826,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C22826,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D22826,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E22826,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F22826)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22826)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.3188483089342338},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B22826,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C22826,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D22826,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E22826,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F22826)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22826)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.99776965458268496},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B22826,'4.2. Fuelcost'!$D:$D,$C22826,'4.2. Fuelcost'!$E:$E,$D22826,'4.2. Fuelcost'!$G:$G,$F22826,'4.2. Fuelcost'!$F:$F,$E22826)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B22826)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.751824184650005},82.692908905028716,8.2692908905028714E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B23114","v":"pellet"},{"$f":"'4.1. CAPEX'!C23114","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23114","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23114","v":"lMFH_medium"},{"$f":"'4.1. CAPEX'!F23114","v":"low"},{"$f":"'4.1. CAPEX'!G23114","v":2029},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23117,'4.1. CAPEX'!$D:$D,$C23117,'4.1. CAPEX'!$E:$E,$D23117,'4.1. CAPEX'!$G:$G,$F23117,'4.1. CAPEX'!$F:$F,$E23117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.645219282546503},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23117,'4.1. CAPEX'!$D:$D,$C23117,'4.1. CAPEX'!$E:$E,$D23117,'4.1. CAPEX'!$G:$G,$F23117,'4.1. CAPEX'!$F:$F,$E23117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.485457104463535},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23117,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23117,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23117,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23117,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.098643386057983},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23117,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23117,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23117,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23117,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.97258865874073697},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23117,'4.2. Fuelcost'!$D:$D,$C23117,'4.2. Fuelcost'!$E:$E,$D23117,'4.2. Fuelcost'!$G:$G,$F23117,'4.2. Fuelcost'!$F:$F,$E23117)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23117)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.350523468364266},81.552431900173019,8.1552431900173014E-2,"ium","lMF"]
[{"$f":"'4.1. CAPEX'!B23192","v":"pellet"},{"$f":"'4.1. CAPEX'!C23192","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23192","v":"Baden-Württemberg"},{"$f":"'4.1. CAPEX'!E23192","v":"lMFH_high"},{"$f":"'4.1. CAPEX'!F23192","v":"low"},{"$f":"'4.1. CAPEX'!G23192","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23195,'4.1. CAPEX'!$D:$D,$C23195,'4.1. CAPEX'!$E:$E,$D23195,'4.1. CAPEX'!$G:$G,$F23195,'4.1. CAPEX'!$F:$F,$E23195)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23195)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":18.14346763646007},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23195,'4.1. CAPEX'!$D:$D,$C23195,'4.1. CAPEX'!$E:$E,$D23195,'4.1. CAPEX'!$G:$G,$F23195,'4.1. CAPEX'!$F:$F,$E23195)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23195)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":8.9870009952894225},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23195,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23195,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23195,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23195,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23195)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23195)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":7.0654674479900184},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23195,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23195,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23195,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23195,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23195)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23195)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.92091115793143441},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23195,'4.2. Fuelcost'!$D:$D,$C23195,'4.2. Fuelcost'!$E:$E,$D23195,'4.2. Fuelcost'!$G:$G,$F23195,'4.2. Fuelcost'!$F:$F,$E23195)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23195)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},77.477461617079328,7.747746161707933E-2,"igh","lMF"]
[{"$f":"'4.1. CAPEX'!B23303","v":"pellet"},{"$f":"'4.1. CAPEX'!C23303","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23303","v":"Hamburg"},{"$f":"'4.1. CAPEX'!E23303","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23303","v":"low"},{"$f":"'4.1. CAPEX'!G23303","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23306,'4.1. CAPEX'!$D:$D,$C23306,'4.1. CAPEX'!$E:$E,$D23306,'4.1. CAPEX'!$G:$G,$F23306,'4.1. CAPEX'!$F:$F,$E23306)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23306)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.987876480763976},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23306,'4.1. CAPEX'!$D:$D,$C23306,'4.1. CAPEX'!$E:$E,$D23306,'4.1. CAPEX'!$G:$G,$F23306,'4.1. CAPEX'!$F:$F,$E23306)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23306)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.966065333804174},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23306,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23306,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23306,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23306,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23306)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23306)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.899097910909903},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23306,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23306,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23306,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23306,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23306)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23306)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0212373150269534},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23306,'4.2. Fuelcost'!$D:$D,$C23306,'4.2. Fuelcost'!$E:$E,$D23306,'4.2. Fuelcost'!$G:$G,$F23306,'4.2. Fuelcost'!$F:$F,$E23306)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23306)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},92.234891419913396,9.2234891419913395E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23304","v":"pellet"},{"$f":"'4.1. CAPEX'!C23304","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23304","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23304","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23304","v":"low"},{"$f":"'4.1. CAPEX'!G23304","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23307,'4.1. CAPEX'!$D:$D,$C23307,'4.1. CAPEX'!$E:$E,$D23307,'4.1. CAPEX'!$G:$G,$F23307,'4.1. CAPEX'!$F:$F,$E23307)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23307)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":88.516434490444311},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23307,'4.1. CAPEX'!$D:$D,$C23307,'4.1. CAPEX'!$E:$E,$D23307,'4.1. CAPEX'!$G:$G,$F23307,'4.1. CAPEX'!$F:$F,$E23307)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23307)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.833776963012724},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23307,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23307,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23307,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23307,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23307)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23307)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":34.470256680569008},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23307,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23307,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23307,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23307,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23307)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23307)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.9546393668436024},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23307,'4.2. Fuelcost'!$D:$D,$C23307,'4.2. Fuelcost'!$E:$E,$D23307,'4.2. Fuelcost'!$G:$G,$F23307,'4.2. Fuelcost'!$F:$F,$E23307)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23307)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},197.13572188027803,0.19713572188027803,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23305","v":"pellet"},{"$f":"'4.1. CAPEX'!C23305","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23305","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23305","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23305","v":"low"},{"$f":"'4.1. CAPEX'!G23305","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23308,'4.1. CAPEX'!$D:$D,$C23308,'4.1. CAPEX'!$E:$E,$D23308,'4.1. CAPEX'!$G:$G,$F23308,'4.1. CAPEX'!$F:$F,$E23308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":67.177275248196224},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23308,'4.1. CAPEX'!$D:$D,$C23308,'4.1. CAPEX'!$E:$E,$D23308,'4.1. CAPEX'!$G:$G,$F23308,'4.1. CAPEX'!$F:$F,$E23308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.364794201987454},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23308,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23308,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23308,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23308,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.160316264846163},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23308,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23308,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23308,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23308,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.0868102962732178},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23308,'4.2. Fuelcost'!$D:$D,$C23308,'4.2. Fuelcost'!$E:$E,$D23308,'4.2. Fuelcost'!$G:$G,$F23308,'4.2. Fuelcost'!$F:$F,$E23308)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23308)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},158.14981039071142,0.15814981039071141,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23306","v":"pellet"},{"$f":"'4.1. CAPEX'!C23306","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23306","v":"Hesse"},{"$f":"'4.1. CAPEX'!E23306","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23306","v":"low"},{"$f":"'4.1. CAPEX'!G23306","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23309,'4.1. CAPEX'!$D:$D,$C23309,'4.1. CAPEX'!$E:$E,$D23309,'4.1. CAPEX'!$G:$G,$F23309,'4.1. CAPEX'!$F:$F,$E23309)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23309)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.809959474779223},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23309,'4.1. CAPEX'!$D:$D,$C23309,'4.1. CAPEX'!$E:$E,$D23309,'4.1. CAPEX'!$G:$G,$F23309,'4.1. CAPEX'!$F:$F,$E23309)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23309)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.9150500428107868},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23309,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23309,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23309,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23309,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23309)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23309)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.829813095051273},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23309,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23309,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23309,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23309,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23309)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23309)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0160097034215301},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23309,'4.2. Fuelcost'!$D:$D,$C23309,'4.2. Fuelcost'!$E:$E,$D23309,'4.2. Fuelcost'!$G:$G,$F23309,'4.2. Fuelcost'!$F:$F,$E23309)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23309)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},91.931446695471195,9.1931446695471195E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23307","v":"pellet"},{"$f":"'4.1. CAPEX'!C23307","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23307","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23307","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23307","v":"low"},{"$f":"'4.1. CAPEX'!G23307","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23310,'4.1. CAPEX'!$D:$D,$C23310,'4.1. CAPEX'!$E:$E,$D23310,'4.1. CAPEX'!$G:$G,$F23310,'4.1. CAPEX'!$F:$F,$E23310)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23310)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":87.838143498739853},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23310,'4.1. CAPEX'!$D:$D,$C23310,'4.1. CAPEX'!$E:$E,$D23310,'4.1. CAPEX'!$G:$G,$F23310,'4.1. CAPEX'!$F:$F,$E23310)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23310)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.656413745739982},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23310,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23310,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23310,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23310,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23310)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23310)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":34.20611517144966},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23310,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23310,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23310,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23310,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23310)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23310)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.9364646981327955},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23310,'4.2. Fuelcost'!$D:$D,$C23310,'4.2. Fuelcost'!$E:$E,$D23310,'4.2. Fuelcost'!$G:$G,$F23310,'4.2. Fuelcost'!$F:$F,$E23310)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23310)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},195.99775149347067,0.19599775149347068,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23308","v":"pellet"},{"$f":"'4.1. CAPEX'!C23308","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23308","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23308","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23308","v":"low"},{"$f":"'4.1. CAPEX'!G23308","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23311,'4.1. CAPEX'!$D:$D,$C23311,'4.1. CAPEX'!$E:$E,$D23311,'4.1. CAPEX'!$G:$G,$F23311,'4.1. CAPEX'!$F:$F,$E23311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":66.664176800672024},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23311,'4.1. CAPEX'!$D:$D,$C23311,'4.1. CAPEX'!$E:$E,$D23311,'4.1. CAPEX'!$G:$G,$F23311,'4.1. CAPEX'!$F:$F,$E23311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.239525652418148},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23311,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23311,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23311,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23311,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.960504384822105},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23311,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23311,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23311,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23311,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.073973844480598},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23311,'4.2. Fuelcost'!$D:$D,$C23311,'4.2. Fuelcost'!$E:$E,$D23311,'4.2. Fuelcost'!$G:$G,$F23311,'4.2. Fuelcost'!$F:$F,$E23311)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23311)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},157.29879506180126,0.15729879506180125,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23309","v":"pellet"},{"$f":"'4.1. CAPEX'!C23309","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23309","v":"Mecklenburg-Western Pomerania"},{"$f":"'4.1. CAPEX'!E23309","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23309","v":"low"},{"$f":"'4.1. CAPEX'!G23309","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23312,'4.1. CAPEX'!$D:$D,$C23312,'4.1. CAPEX'!$E:$E,$D23312,'4.1. CAPEX'!$G:$G,$F23312,'4.1. CAPEX'!$F:$F,$E23312)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23312)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.597547658737259},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23312,'4.1. CAPEX'!$D:$D,$C23312,'4.1. CAPEX'!$E:$E,$D23312,'4.1. CAPEX'!$G:$G,$F23312,'4.1. CAPEX'!$F:$F,$E23312)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23312)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.8540602814878522},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23312,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23312,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23312,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23312,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23312)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23312)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.747095237479382},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23312,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23312,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23312,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23312,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23312)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23312)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0097599932288519},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23312,'4.2. Fuelcost'!$D:$D,$C23312,'4.2. Fuelcost'!$E:$E,$D23312,'4.2. Fuelcost'!$G:$G,$F23312,'4.2. Fuelcost'!$F:$F,$E23312)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23312)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},91.569077550341717,9.1569077550341715E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23310","v":"pellet"},{"$f":"'4.1. CAPEX'!C23310","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23310","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23310","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23310","v":"low"},{"$f":"'4.1. CAPEX'!G23310","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23313,'4.1. CAPEX'!$D:$D,$C23313,'4.1. CAPEX'!$E:$E,$D23313,'4.1. CAPEX'!$G:$G,$F23313,'4.1. CAPEX'!$F:$F,$E23313)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23313)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":90.503651598131711},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23313,'4.1. CAPEX'!$D:$D,$C23313,'4.1. CAPEX'!$E:$E,$D23313,'4.1. CAPEX'!$G:$G,$F23313,'4.1. CAPEX'!$F:$F,$E23313)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23313)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.351867307178757},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23313,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23313,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23313,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23313,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23313)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23313)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":35.244122959484685},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23313,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23313,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23313,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23313,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23313)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23313)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0077288434119391},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23313,'4.2. Fuelcost'!$D:$D,$C23313,'4.2. Fuelcost'!$E:$E,$D23313,'4.2. Fuelcost'!$G:$G,$F23313,'4.2. Fuelcost'!$F:$F,$E23313)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23313)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},200.46798508761549,0.20046798508761549,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23311","v":"pellet"},{"$f":"'4.1. CAPEX'!C23311","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23311","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23311","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23311","v":"low"},{"$f":"'4.1. CAPEX'!G23311","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23314,'4.1. CAPEX'!$D:$D,$C23314,'4.1. CAPEX'!$E:$E,$D23314,'4.1. CAPEX'!$G:$G,$F23314,'4.1. CAPEX'!$F:$F,$E23314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":68.680447458190969},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23314,'4.1. CAPEX'!$D:$D,$C23314,'4.1. CAPEX'!$E:$E,$D23314,'4.1. CAPEX'!$G:$G,$F23314,'4.1. CAPEX'!$F:$F,$E23314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.730712383657259},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23314,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23314,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23314,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23314,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.745684758413425},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23314,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23314,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23314,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23314,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1243064684185571},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23314,'4.2. Fuelcost'!$D:$D,$C23314,'4.2. Fuelcost'!$E:$E,$D23314,'4.2. Fuelcost'!$G:$G,$F23314,'4.2. Fuelcost'!$F:$F,$E23314)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23314)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},160.64176544808859,0.16064176544808859,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23312","v":"pellet"},{"$f":"'4.1. CAPEX'!C23312","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23312","v":"Lower Saxony"},{"$f":"'4.1. CAPEX'!E23312","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23312","v":"low"},{"$f":"'4.1. CAPEX'!G23312","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23315,'4.1. CAPEX'!$D:$D,$C23315,'4.1. CAPEX'!$E:$E,$D23315,'4.1. CAPEX'!$G:$G,$F23315,'4.1. CAPEX'!$F:$F,$E23315)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23315)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.432240716302058},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23315,'4.1. CAPEX'!$D:$D,$C23315,'4.1. CAPEX'!$E:$E,$D23315,'4.1. CAPEX'!$G:$G,$F23315,'4.1. CAPEX'!$F:$F,$E23315)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23315)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.093205394976165},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23315,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23315,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23315,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23315,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23315)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23315)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.072143169079625},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23315,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23315,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23315,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23315,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23315)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23315)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0342655433552623},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23315,'4.2. Fuelcost'!$D:$D,$C23315,'4.2. Fuelcost'!$E:$E,$D23315,'4.2. Fuelcost'!$G:$G,$F23315,'4.2. Fuelcost'!$F:$F,$E23315)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23315)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},92.992469203121487,9.2992469203121486E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23313","v":"pellet"},{"$f":"'4.1. CAPEX'!C23313","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23313","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23313","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23313","v":"low"},{"$f":"'4.1. CAPEX'!G23313","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23316,'4.1. CAPEX'!$D:$D,$C23316,'4.1. CAPEX'!$E:$E,$D23316,'4.1. CAPEX'!$G:$G,$F23316,'4.1. CAPEX'!$F:$F,$E23316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":92.487245402813997},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23316,'4.1. CAPEX'!$D:$D,$C23316,'4.1. CAPEX'!$E:$E,$D23316,'4.1. CAPEX'!$G:$G,$F23316,'4.1. CAPEX'!$F:$F,$E23316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.866772754974892},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23316,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23316,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23316,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23316,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":36.016578244099264},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23316,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23316,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23316,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23316,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0604919589833837},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23316,'4.2. Fuelcost'!$D:$D,$C23316,'4.2. Fuelcost'!$E:$E,$D23316,'4.2. Fuelcost'!$G:$G,$F23316,'4.2. Fuelcost'!$F:$F,$E23316)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23316)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},203.79170274027993,0.20379170274027994,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23314","v":"pellet"},{"$f":"'4.1. CAPEX'!C23314","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23314","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23314","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23314","v":"low"},{"$f":"'4.1. CAPEX'!G23314","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23317,'4.1. CAPEX'!$D:$D,$C23317,'4.1. CAPEX'!$E:$E,$D23317,'4.1. CAPEX'!$G:$G,$F23317,'4.1. CAPEX'!$F:$F,$E23317)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23317)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":70.180771529246542},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23317,'4.1. CAPEX'!$D:$D,$C23317,'4.1. CAPEX'!$E:$E,$D23317,'4.1. CAPEX'!$G:$G,$F23317,'4.1. CAPEX'!$F:$F,$E23317)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23317)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":21.094381128522063},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23317,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23317,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23317,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23317,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23317)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23317)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.329944123705697},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23317,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23317,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23317,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23317,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23317)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23317)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.161572137479066},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23317,'4.2. Fuelcost'!$D:$D,$C23317,'4.2. Fuelcost'!$E:$E,$D23317,'4.2. Fuelcost'!$G:$G,$F23317,'4.2. Fuelcost'!$F:$F,$E23317)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23317)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},163.12728329836176,0.16312728329836176,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23315","v":"pellet"},{"$f":"'4.1. CAPEX'!C23315","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23315","v":"Northrhine-Westphalia"},{"$f":"'4.1. CAPEX'!E23315","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23315","v":"low"},{"$f":"'4.1. CAPEX'!G23315","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23318,'4.1. CAPEX'!$D:$D,$C23318,'4.1. CAPEX'!$E:$E,$D23318,'4.1. CAPEX'!$G:$G,$F23318,'4.1. CAPEX'!$F:$F,$E23318)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23318)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.053342889037346},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23318,'4.1. CAPEX'!$D:$D,$C23318,'4.1. CAPEX'!$E:$E,$D23318,'4.1. CAPEX'!$G:$G,$F23318,'4.1. CAPEX'!$F:$F,$E23318)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23318)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.270265559128903},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23318,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23318,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23318,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23318,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23318)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23318)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.314014087653014},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23318,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23318,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23318,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23318,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23318)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23318)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.052409157768891},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23318,'4.2. Fuelcost'!$D:$D,$C23318,'4.2. Fuelcost'!$E:$E,$D23318,'4.2. Fuelcost'!$G:$G,$F23318,'4.2. Fuelcost'!$F:$F,$E23318)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23318)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},94.050646072996528,9.4050646072996527E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23316","v":"pellet"},{"$f":"'4.1. CAPEX'!C23316","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23316","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23316","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23316","v":"low"},{"$f":"'4.1. CAPEX'!G23316","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23319,'4.1. CAPEX'!$D:$D,$C23319,'4.1. CAPEX'!$E:$E,$D23319,'4.1. CAPEX'!$G:$G,$F23319,'4.1. CAPEX'!$F:$F,$E23319)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23319)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":90.004151146669898},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23319,'4.1. CAPEX'!$D:$D,$C23319,'4.1. CAPEX'!$E:$E,$D23319,'4.1. CAPEX'!$G:$G,$F23319,'4.1. CAPEX'!$F:$F,$E23319)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23319)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.221855479991202},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23319,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23319,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23319,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23319,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23319)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23319)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":35.04960643977774},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23319,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23319,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23319,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23319,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23319)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23319)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.9944063410128825},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23319,'4.2. Fuelcost'!$D:$D,$C23319,'4.2. Fuelcost'!$E:$E,$D23319,'4.2. Fuelcost'!$G:$G,$F23319,'4.2. Fuelcost'!$F:$F,$E23319)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23319)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},199.6306337868601,0.19963063378686011,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23317","v":"pellet"},{"$f":"'4.1. CAPEX'!C23317","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23317","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23317","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23317","v":"low"},{"$f":"'4.1. CAPEX'!G23317","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23320,'4.1. CAPEX'!$D:$D,$C23320,'4.1. CAPEX'!$E:$E,$D23320,'4.1. CAPEX'!$G:$G,$F23320,'4.1. CAPEX'!$F:$F,$E23320)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23320)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":68.30262518915417},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23320,'4.1. CAPEX'!$D:$D,$C23320,'4.1. CAPEX'!$E:$E,$D23320,'4.1. CAPEX'!$G:$G,$F23320,'4.1. CAPEX'!$F:$F,$E23320)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23320)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.638887295744041},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23320,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23320,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23320,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23320,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23320)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23320)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.598552413235883},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23320,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23320,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23320,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23320,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23320)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23320)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1148970171364621},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23320,'4.2. Fuelcost'!$D:$D,$C23320,'4.2. Fuelcost'!$E:$E,$D23320,'4.2. Fuelcost'!$G:$G,$F23320,'4.2. Fuelcost'!$F:$F,$E23320)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23320)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},160.01557629467894,0.16001557629467894,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23318","v":"pellet"},{"$f":"'4.1. CAPEX'!C23318","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23318","v":"Rhineland-Palatinate"},{"$f":"'4.1. CAPEX'!E23318","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23318","v":"low"},{"$f":"'4.1. CAPEX'!G23318","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23321,'4.1. CAPEX'!$D:$D,$C23321,'4.1. CAPEX'!$E:$E,$D23321,'4.1. CAPEX'!$G:$G,$F23321,'4.1. CAPEX'!$F:$F,$E23321)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23321)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.275830353545274},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23321,'4.1. CAPEX'!$D:$D,$C23321,'4.1. CAPEX'!$E:$E,$D23321,'4.1. CAPEX'!$G:$G,$F23321,'4.1. CAPEX'!$F:$F,$E23321)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23321)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.048498321935559},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23321,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23321,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23321,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23321,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23321)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23321)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.011233515603816},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23321,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23321,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23321,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23321,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23321)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23321)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.029684344084991},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23321,'4.2. Fuelcost'!$D:$D,$C23321,'4.2. Fuelcost'!$E:$E,$D23321,'4.2. Fuelcost'!$G:$G,$F23321,'4.2. Fuelcost'!$F:$F,$E23321)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23321)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},92.725860914578021,9.2725860914578018E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23319","v":"pellet"},{"$f":"'4.1. CAPEX'!C23319","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23319","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23319","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23319","v":"low"},{"$f":"'4.1. CAPEX'!G23319","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23322,'4.1. CAPEX'!$D:$D,$C23322,'4.1. CAPEX'!$E:$E,$D23322,'4.1. CAPEX'!$G:$G,$F23322,'4.1. CAPEX'!$F:$F,$E23322)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23322)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":91.481476091594388},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23322,'4.1. CAPEX'!$D:$D,$C23322,'4.1. CAPEX'!$E:$E,$D23322,'4.1. CAPEX'!$G:$G,$F23322,'4.1. CAPEX'!$F:$F,$E23322)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23322)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.605969127376685},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23322,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23322,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23322,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23322,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23322)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23322)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":35.624909436846053},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23322,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23322,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23322,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23322,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23322)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23322)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0337670291864387},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23322,'4.2. Fuelcost'!$D:$D,$C23322,'4.2. Fuelcost'!$E:$E,$D23322,'4.2. Fuelcost'!$G:$G,$F23322,'4.2. Fuelcost'!$F:$F,$E23322)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23322)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},{"$f":"SUM(G23322:K23322)","v":202.10673606441196},{"$f":"L23322/1000","v":0.20210673606441196},{"$f":"RIGHT(D23322,3)","v":"low"},{"$f":"LEFT(D23322,3)","v":"SFH"}]
[{"$f":"'4.1. CAPEX'!B23320","v":"pellet"},{"$f":"'4.1. CAPEX'!C23320","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23320","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23320","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23320","v":"low"},{"$f":"'4.1. CAPEX'!G23320","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23323,'4.1. CAPEX'!$D:$D,$C23323,'4.1. CAPEX'!$E:$E,$D23323,'4.1. CAPEX'!$G:$G,$F23323,'4.1. CAPEX'!$F:$F,$E23323)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23323)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":69.420054494167161},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23323,'4.1. CAPEX'!$D:$D,$C23323,'4.1. CAPEX'!$E:$E,$D23323,'4.1. CAPEX'!$G:$G,$F23323,'4.1. CAPEX'!$F:$F,$E23323)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23323)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.910180071200212},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23323,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23323,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23323,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23323,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23323)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23323)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.033704090864127},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23323,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23323,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23323,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23323,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23323)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23323)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1426967852809997},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23323,'4.2. Fuelcost'!$D:$D,$C23323,'4.2. Fuelcost'!$E:$E,$D23323,'4.2. Fuelcost'!$G:$G,$F23323,'4.2. Fuelcost'!$F:$F,$E23323)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23323)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},161.8672498209209,0.16186724982092091,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23321","v":"pellet"},{"$f":"'4.1. CAPEX'!C23321","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23321","v":"Saarland"},{"$f":"'4.1. CAPEX'!E23321","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23321","v":"low"},{"$f":"'4.1. CAPEX'!G23321","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23324,'4.1. CAPEX'!$D:$D,$C23324,'4.1. CAPEX'!$E:$E,$D23324,'4.1. CAPEX'!$G:$G,$F23324,'4.1. CAPEX'!$F:$F,$E23324)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23324)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.738422257928526},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23324,'4.1. CAPEX'!$D:$D,$C23324,'4.1. CAPEX'!$E:$E,$D23324,'4.1. CAPEX'!$G:$G,$F23324,'4.1. CAPEX'!$F:$F,$E23324)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23324)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.180583204219248},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23324,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23324,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23324,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23324,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23324)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23324)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.191377031033884},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23324,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23324,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23324,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23324,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23324)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23324)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.043219275476772},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23324,'4.2. Fuelcost'!$D:$D,$C23324,'4.2. Fuelcost'!$E:$E,$D23324,'4.2. Fuelcost'!$G:$G,$F23324,'4.2. Fuelcost'!$F:$F,$E23324)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23324)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},93.514216148066822,9.351421614806682E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23322","v":"pellet"},{"$f":"'4.1. CAPEX'!C23322","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23322","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23322","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23322","v":"low"},{"$f":"'4.1. CAPEX'!G23322","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23325,'4.1. CAPEX'!$D:$D,$C23325,'4.1. CAPEX'!$E:$E,$D23325,'4.1. CAPEX'!$G:$G,$F23325,'4.1. CAPEX'!$F:$F,$E23325)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23325)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":86.968363742868377},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23325,'4.1. CAPEX'!$D:$D,$C23325,'4.1. CAPEX'!$E:$E,$D23325,'4.1. CAPEX'!$G:$G,$F23325,'4.1. CAPEX'!$F:$F,$E23325)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23325)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.428581766535579},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23325,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23325,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23325,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23325,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23325)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23325)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":33.86740370376522},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23325,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23325,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23325,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23325,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23325)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23325)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.9131184214501817},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23325,'4.2. Fuelcost'!$D:$D,$C23325,'4.2. Fuelcost'!$E:$E,$D23325,'4.2. Fuelcost'!$G:$G,$F23325,'4.2. Fuelcost'!$F:$F,$E23325)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23325)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},194.53808201402774,0.19453808201402772,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23323","v":"pellet"},{"$f":"'4.1. CAPEX'!C23323","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23323","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23323","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23323","v":"low"},{"$f":"'4.1. CAPEX'!G23323","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23326,'4.1. CAPEX'!$D:$D,$C23326,'4.1. CAPEX'!$E:$E,$D23326,'4.1. CAPEX'!$G:$G,$F23326,'4.1. CAPEX'!$F:$F,$E23326)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23326)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":66.006206271096687},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23326,'4.1. CAPEX'!$D:$D,$C23326,'4.1. CAPEX'!$E:$E,$D23326,'4.1. CAPEX'!$G:$G,$F23326,'4.1. CAPEX'!$F:$F,$E23326)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23326)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.078611895781926},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23326,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23326,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23326,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23326,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23326)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23326)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.704276112939329},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23326,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23326,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23326,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23326,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23326)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23326)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.0574847760996522},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23326,'4.2. Fuelcost'!$D:$D,$C23326,'4.2. Fuelcost'!$E:$E,$D23326,'4.2. Fuelcost'!$G:$G,$F23326,'4.2. Fuelcost'!$F:$F,$E23326)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23326)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},156.20719343532599,0.15620719343532599,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23324","v":"pellet"},{"$f":"'4.1. CAPEX'!C23324","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23324","v":"Saxony"},{"$f":"'4.1. CAPEX'!E23324","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23324","v":"low"},{"$f":"'4.1. CAPEX'!G23324","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23327,'4.1. CAPEX'!$D:$D,$C23327,'4.1. CAPEX'!$E:$E,$D23327,'4.1. CAPEX'!$G:$G,$F23327,'4.1. CAPEX'!$F:$F,$E23327)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23327)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.325161889956313},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23327,'4.1. CAPEX'!$D:$D,$C23327,'4.1. CAPEX'!$E:$E,$D23327,'4.1. CAPEX'!$G:$G,$F23327,'4.1. CAPEX'!$F:$F,$E23327)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23327)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.7757158634789931},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23327,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23327,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23327,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23327,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23327)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23327)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.641022196692511},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23327,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23327,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23327,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23327,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23327)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23327)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0017319259410196},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23327,'4.2. Fuelcost'!$D:$D,$C23327,'4.2. Fuelcost'!$E:$E,$D23327,'4.2. Fuelcost'!$G:$G,$F23327,'4.2. Fuelcost'!$F:$F,$E23327)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23327)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},91.104246255477221,9.1104246255477223E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23325","v":"pellet"},{"$f":"'4.1. CAPEX'!C23325","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23325","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23325","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23325","v":"low"},{"$f":"'4.1. CAPEX'!G23325","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23328,'4.1. CAPEX'!$D:$D,$C23328,'4.1. CAPEX'!$E:$E,$D23328,'4.1. CAPEX'!$G:$G,$F23328,'4.1. CAPEX'!$F:$F,$E23328)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23328)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":90.431302162016337},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23328,'4.1. CAPEX'!$D:$D,$C23328,'4.1. CAPEX'!$E:$E,$D23328,'4.1. CAPEX'!$G:$G,$F23328,'4.1. CAPEX'!$F:$F,$E23328)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23328)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":29.333044739086898},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23328,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23328,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23328,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23328,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23328)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23328)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":35.215948489422161},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23328,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23328,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23328,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23328,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23328)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23328)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":3.0058000672845302},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23328,'4.2. Fuelcost'!$D:$D,$C23328,'4.2. Fuelcost'!$E:$E,$D23328,'4.2. Fuelcost'!$G:$G,$F23328,'4.2. Fuelcost'!$F:$F,$E23328)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23328)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},200.3467098372183,0.20034670983721831,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23326","v":"pellet"},{"$f":"'4.1. CAPEX'!C23326","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23326","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23326","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23326","v":"low"},{"$f":"'4.1. CAPEX'!G23326","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23329,'4.1. CAPEX'!$D:$D,$C23329,'4.1. CAPEX'!$E:$E,$D23329,'4.1. CAPEX'!$G:$G,$F23329,'4.1. CAPEX'!$F:$F,$E23329)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23329)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":68.625722748476122},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23329,'4.1. CAPEX'!$D:$D,$C23329,'4.1. CAPEX'!$E:$E,$D23329,'4.1. CAPEX'!$G:$G,$F23329,'4.1. CAPEX'!$F:$F,$E23329)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23329)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.717418331822323},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23329,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23329,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23329,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23329,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23329)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23329)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.724373746492304},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23329,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23329,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23329,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23329,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23329)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23329)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.1229442074512637},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23329,'4.2. Fuelcost'!$D:$D,$C23329,'4.2. Fuelcost'!$E:$E,$D23329,'4.2. Fuelcost'!$G:$G,$F23329,'4.2. Fuelcost'!$F:$F,$E23329)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23329)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},160.55107341365039,0.16055107341365038,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23327","v":"pellet"},{"$f":"'4.1. CAPEX'!C23327","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23327","v":"Saxony-Anhalt"},{"$f":"'4.1. CAPEX'!E23327","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23327","v":"low"},{"$f":"'4.1. CAPEX'!G23327","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23330,'4.1. CAPEX'!$D:$D,$C23330,'4.1. CAPEX'!$E:$E,$D23330,'4.1. CAPEX'!$G:$G,$F23330,'4.1. CAPEX'!$F:$F,$E23330)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23330)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.409585853421468},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23330,'4.1. CAPEX'!$D:$D,$C23330,'4.1. CAPEX'!$E:$E,$D23330,'4.1. CAPEX'!$G:$G,$F23330,'4.1. CAPEX'!$F:$F,$E23330)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23330)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.086732892091636},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23330,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23330,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23330,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23330,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23330)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23330)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":11.063320864577051},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23330,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23330,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23330,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23330,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23330)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23330)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0336022965024771},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23330,'4.2. Fuelcost'!$D:$D,$C23330,'4.2. Fuelcost'!$E:$E,$D23330,'4.2. Fuelcost'!$G:$G,$F23330,'4.2. Fuelcost'!$F:$F,$E23330)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23330)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},92.953856286001013,9.2953856286001016E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23328","v":"pellet"},{"$f":"'4.1. CAPEX'!C23328","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23328","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23328","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23328","v":"low"},{"$f":"'4.1. CAPEX'!G23328","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23331,'4.1. CAPEX'!$D:$D,$C23331,'4.1. CAPEX'!$E:$E,$D23331,'4.1. CAPEX'!$G:$G,$F23331,'4.1. CAPEX'!$F:$F,$E23331)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23331)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":88.240291978227319},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23331,'4.1. CAPEX'!$D:$D,$C23331,'4.1. CAPEX'!$E:$E,$D23331,'4.1. CAPEX'!$G:$G,$F23331,'4.1. CAPEX'!$F:$F,$E23331)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23331)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.761602290191842},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23331,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23331,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23331,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23331,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23331)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23331)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":34.362720680826904},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23331,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23331,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23331,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23331,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23331)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23331)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.9472435223838498},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23331,'4.2. Fuelcost'!$D:$D,$C23331,'4.2. Fuelcost'!$E:$E,$D23331,'4.2. Fuelcost'!$G:$G,$F23331,'4.2. Fuelcost'!$F:$F,$E23331)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23331)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},196.67247285103829,0.19667247285103828,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23329","v":"pellet"},{"$f":"'4.1. CAPEX'!C23329","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23329","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23329","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23329","v":"low"},{"$f":"'4.1. CAPEX'!G23329","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23332,'4.1. CAPEX'!$D:$D,$C23332,'4.1. CAPEX'!$E:$E,$D23332,'4.1. CAPEX'!$G:$G,$F23332,'4.1. CAPEX'!$F:$F,$E23332)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23332)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":66.968386670662184},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23332,'4.1. CAPEX'!$D:$D,$C23332,'4.1. CAPEX'!$E:$E,$D23332,'4.1. CAPEX'!$G:$G,$F23332,'4.1. CAPEX'!$F:$F,$E23332)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23332)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":20.313818488313927},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23332,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23332,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23332,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23332,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23332)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23332)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.078970434247722},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23332,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23332,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23332,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23332,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23332)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23332)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.0815867402137411},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23332,'4.2. Fuelcost'!$D:$D,$C23332,'4.2. Fuelcost'!$E:$E,$D23332,'4.2. Fuelcost'!$G:$G,$F23332,'4.2. Fuelcost'!$F:$F,$E23332)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23332)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},157.80337671284596,0.15780337671284597,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23330","v":"pellet"},{"$f":"'4.1. CAPEX'!C23330","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23330","v":"Schleswig-Holstein"},{"$f":"'4.1. CAPEX'!E23330","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23330","v":"low"},{"$f":"'4.1. CAPEX'!G23330","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23333,'4.1. CAPEX'!$D:$D,$C23333,'4.1. CAPEX'!$E:$E,$D23333,'4.1. CAPEX'!$G:$G,$F23333,'4.1. CAPEX'!$F:$F,$E23333)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23333)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":27.723484057988315},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23333,'4.1. CAPEX'!$D:$D,$C23333,'4.1. CAPEX'!$E:$E,$D23333,'4.1. CAPEX'!$G:$G,$F23333,'4.1. CAPEX'!$F:$F,$E23333)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23333)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.8902313902367442},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23333,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23333,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23333,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23333,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23333)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23333)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.796137655789611},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23333,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23333,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23333,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23333,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23333)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23333)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":1.0134664997329759},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23333,'4.2. Fuelcost'!$D:$D,$C23333,'4.2. Fuelcost'!$E:$E,$D23333,'4.2. Fuelcost'!$G:$G,$F23333,'4.2. Fuelcost'!$F:$F,$E23333)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23333)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},91.783933983156032,9.1783933983156027E-2,"low","lMF"]
[{"$f":"'4.1. CAPEX'!B23331","v":"pellet"},{"$f":"'4.1. CAPEX'!C23331","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23331","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23331","v":"SFH_low"},{"$f":"'4.1. CAPEX'!F23331","v":"low"},{"$f":"'4.1. CAPEX'!G23331","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23334,'4.1. CAPEX'!$D:$D,$C23334,'4.1. CAPEX'!$E:$E,$D23334,'4.1. CAPEX'!$G:$G,$F23334,'4.1. CAPEX'!$F:$F,$E23334)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23334)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":85.886667748097992},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23334,'4.1. CAPEX'!$D:$D,$C23334,'4.1. CAPEX'!$E:$E,$D23334,'4.1. CAPEX'!$G:$G,$F23334,'4.1. CAPEX'!$F:$F,$E23334)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23334)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":28.144609694254385},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23334,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23334,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23334,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23334,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23334)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23334)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":33.446167367205554},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23334,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23334,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23334,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23334,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23334)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23334)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.8840193871848316},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23334,'4.2. Fuelcost'!$D:$D,$C23334,'4.2. Fuelcost'!$E:$E,$D23334,'4.2. Fuelcost'!$G:$G,$F23334,'4.2. Fuelcost'!$F:$F,$E23334)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23334)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},192.72207857615115,0.19272207857615115,"low","SFH"]
[{"$f":"'4.1. CAPEX'!B23332","v":"pellet"},{"$f":"'4.1. CAPEX'!C23332","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23332","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23332","v":"sMFH_low"},{"$f":"'4.1. CAPEX'!F23332","v":"low"},{"$f":"'4.1. CAPEX'!G23332","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23335,'4.1. CAPEX'!$D:$D,$C23335,'4.1. CAPEX'!$E:$E,$D23335,'4.1. CAPEX'!$G:$G,$F23335,'4.1. CAPEX'!$F:$F,$E23335)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23335)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":65.187895478442798},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23335,'4.1. CAPEX'!$D:$D,$C23335,'4.1. CAPEX'!$E:$E,$D23335,'4.1. CAPEX'!$G:$G,$F23335,'4.1. CAPEX'!$F:$F,$E23335)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23335)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":19.878047369721514},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23335,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23335,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23335,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23335,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23335)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23335)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":25.385607797505724},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23335,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23335,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23335,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23335,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23335)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23335)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":2.0369326352874859},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23335,'4.2. Fuelcost'!$D:$D,$C23335,'4.2. Fuelcost'!$E:$E,$D23335,'4.2. Fuelcost'!$G:$G,$F23335,'4.2. Fuelcost'!$F:$F,$E23335)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23335)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},154.84909766036591,0.15484909766036592,"low","sMF"]
[{"$f":"'4.1. CAPEX'!B23333","v":"pellet"},{"$f":"'4.1. CAPEX'!C23333","v":"pellet_solar"},{"$f":"'4.1. CAPEX'!D23333","v":"Thuringia"},{"$f":"'4.1. CAPEX'!E23333","v":"lMFH_low"},{"$f":"'4.1. CAPEX'!F23333","v":"low"},{"$f":"'4.1. CAPEX'!G23333","v":2030},{"$f":"SUMIFS('4.1. CAPEX'!J:J,'4.1. CAPEX'!$C:$C,$B23336,'4.1. CAPEX'!$D:$D,$C23336,'4.1. CAPEX'!$E:$E,$D23336,'4.1. CAPEX'!$G:$G,$F23336,'4.1. CAPEX'!$F:$F,$E23336)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23336)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":26.986398671332172},{"$f":"SUMIFS('4.1. CAPEX'!M:M,'4.1. CAPEX'!$C:$C,$B23336,'4.1. CAPEX'!$D:$D,$C23336,'4.1. CAPEX'!$E:$E,$D23336,'4.1. CAPEX'!$G:$G,$F23336,'4.1. CAPEX'!$F:$F,$E23336)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23336)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":9.6780665922426774},{"$f":"SUMIFS('4.3 FOM HU'!AF:AF,'4.3 FOM HU'!C:C,B23336,'4.3 FOM HU'!D:D,'4.5. Total LCOE'!C23336,'4.3 FOM HU'!E:E,'4.5. Total LCOE'!D23336,'4.3 FOM HU'!F:F,'4.5. Total LCOE'!E23336,'4.3 FOM HU'!G:G,'4.5. Total LCOE'!F23336)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23336)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":10.509100309337564},{"$f":"SUMIFS('4.4 FOM EQ'!AF:AF,'4.4 FOM EQ'!C:C,B23336,'4.4 FOM EQ'!D:D,'4.5. Total LCOE'!C23336,'4.4 FOM EQ'!E:E,'4.5. Total LCOE'!D23336,'4.4 FOM EQ'!F:F,'4.5. Total LCOE'!E23336,'4.4 FOM EQ'!G:G,'4.5. Total LCOE'!F23336)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23336)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":0.9917256620613859},{"$f":"SUMIFS('4.2. Fuelcost'!AD:AD,'4.2. Fuelcost'!$C:$C,$B23336,'4.2. Fuelcost'!$D:$D,$C23336,'4.2. Fuelcost'!$E:$E,$D23336,'4.2. Fuelcost'!$G:$G,$F23336,'4.2. Fuelcost'!$F:$F,$E23336)*1000/((1-(1/(1+'5.1 General Data'!$O$8))^(SUMIFS('5.1 General Data'!$M:$M,'5.1 General Data'!$C:$C,$B23336)+1))/(1-(1/(1+'5.1 General Data'!$O$8))))","v":42.360614379408382},90.525905614382168,9.0525905614382174E-2,"low","lMF"]

{"sheet":"4.6 LCOE_Weighted","index":21,"n_rows":7784,"n_cols":13,"rows_kept":281,"cut":true,"hidden":false,"merged":[[6,5,7,5],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,0]
[]
[]
["Fuel","Technology","Market","Building","Szenario","Year","IC_HU","IC_EQ","MC_HU","MC_EQ","FC","LCOH","LCOH"]
[null,null,null,null,null,null,"[€/MWh]","[€/MWh]","[€/MWh]","[€/MWh]","[€/MWh]","[€/MWh]","[€/kWh]"]
[{"$f":"'4.5. Total LCOE'!A9","v":"gas"},{"$f":"'4.5. Total LCOE'!B9","v":"gas"},{"$f":"'4.5. Total LCOE'!C9","v":"Baden-Württemberg"},"SFH",{"$f":"'4.5. Total LCOE'!E9","v":"high"},{"$f":"'4.5. Total LCOE'!F9","v":2022},{"$f":"IF($F9='4.5. Total LCOE'!$F9,VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G9+VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G201+VLOOKUP('4.6 LCOE_Weighted'!$C9,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G393,k.a.)","v":38.750760262184102},{"$f":"IF($F9='4.5. Total LCOE'!$F9,VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H9+VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H201+VLOOKUP('4.6 LCOE_Weighted'!$C9,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H393,k.a.)","v":10.594074441728894},{"$f":"IF($F9='4.5. Total LCOE'!$F9,VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I9+VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I201+VLOOKUP('4.6 LCOE_Weighted'!$C9,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I393,k.a.)","v":9.5125879721999773},{"$f":"IF($F9='4.5. Total LCOE'!$F9,VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J9+VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J201+VLOOKUP('4.6 LCOE_Weighted'!$C9,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J393,k.a.)","v":1.3003237153172358},{"$f":"IF($F9='4.5. Total LCOE'!$F9,VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K9+VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K201+VLOOKUP('4.6 LCOE_Weighted'!$C9,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K393,k.a.)","v":142.75771269995155},{"$f":"IF($F9='4.5. Total LCOE'!$F9,VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L9+VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L201+VLOOKUP('4.6 LCOE_Weighted'!$C9,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L393,k.a.)","v":202.91545909138173},{"$f":"IF($F9='4.5. Total LCOE'!$F9,VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M9+VLOOKUP($C9,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M201+VLOOKUP('4.6 LCOE_Weighted'!$C9,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M393,k.a.)","v":0.20291545909138176}]
[{"$f":"'4.5. Total LCOE'!A10","v":"gas"},{"$f":"'4.5. Total LCOE'!B10","v":"gas"},{"$f":"'4.5. Total LCOE'!C10","v":"Baden-Württemberg"},"sMFH",{"$f":"'4.5. Total LCOE'!E10","v":"high"},{"$f":"'4.5. Total LCOE'!F10","v":2022},{"$f":"IF($F10='4.5. Total LCOE'!$F10,VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G10+VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G202+VLOOKUP('4.6 LCOE_Weighted'!$C10,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G394,k.a.)","v":25.404854039342684},{"$f":"IF($F10='4.5. Total LCOE'!$F10,VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H10+VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H202+VLOOKUP('4.6 LCOE_Weighted'!$C10,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H394,k.a.)","v":7.4039553335418749},{"$f":"IF($F10='4.5. Total LCOE'!$F10,VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I10+VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I202+VLOOKUP('4.6 LCOE_Weighted'!$C10,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I394,k.a.)","v":6.2364172298829175},{"$f":"IF($F10='4.5. Total LCOE'!$F10,VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J10+VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J202+VLOOKUP('4.6 LCOE_Weighted'!$C10,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J394,k.a.)","v":0.9087663825951815},{"$f":"IF($F10='4.5. Total LCOE'!$F10,VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K10+VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K202+VLOOKUP('4.6 LCOE_Weighted'!$C10,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K394,k.a.)","v":142.75771269995155},{"$f":"IF($F10='4.5. Total LCOE'!$F10,VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L10+VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L202+VLOOKUP('4.6 LCOE_Weighted'!$C10,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L394,k.a.)","v":182.7117056853142},{"$f":"IF($F10='4.5. Total LCOE'!$F10,VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M10+VLOOKUP($C10,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M202+VLOOKUP('4.6 LCOE_Weighted'!$C10,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M394,k.a.)","v":0.1827117056853142}]
[{"$f":"'4.5. Total LCOE'!A11","v":"gas"},{"$f":"'4.5. Total LCOE'!B11","v":"gas"},{"$f":"'4.5. Total LCOE'!C11","v":"Baden-Württemberg"},"lMFH",{"$f":"'4.5. Total LCOE'!E11","v":"high"},{"$f":"'4.5. Total LCOE'!F11","v":2022},{"$f":"IF($F11='4.5. Total LCOE'!$F11,VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G11+VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G203+VLOOKUP('4.6 LCOE_Weighted'!$C11,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G395,k.a.)","v":9.7235765881999967},{"$f":"IF($F11='4.5. Total LCOE'!$F11,VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H11+VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H203+VLOOKUP('4.6 LCOE_Weighted'!$C11,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H395,k.a.)","v":3.5917867658439526},{"$f":"IF($F11='4.5. Total LCOE'!$F11,VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I11+VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I203+VLOOKUP('4.6 LCOE_Weighted'!$C11,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I395,k.a.)","v":2.3869564641791419},{"$f":"IF($F11='4.5. Total LCOE'!$F11,VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J11+VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J203+VLOOKUP('4.6 LCOE_Weighted'!$C11,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J395,k.a.)","v":0.44085828711878378},{"$f":"IF($F11='4.5. Total LCOE'!$F11,VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K11+VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K203+VLOOKUP('4.6 LCOE_Weighted'!$C11,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K395,k.a.)","v":142.75771269995155},{"$f":"IF($F11='4.5. Total LCOE'!$F11,VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L11+VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L203+VLOOKUP('4.6 LCOE_Weighted'!$C11,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L395,k.a.)","v":158.90089080529344},{"$f":"IF($F11='4.5. Total LCOE'!$F11,VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M11+VLOOKUP($C11,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M203+VLOOKUP('4.6 LCOE_Weighted'!$C11,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M395,k.a.)","v":0.1589008908052934}]
[{"$f":"'4.5. Total LCOE'!A12","v":"gas"},{"$f":"'4.5. Total LCOE'!B12","v":"gas"},{"$f":"'4.5. Total LCOE'!C12","v":"Bavaria"},"SFH",{"$f":"'4.5. Total LCOE'!E12","v":"high"},{"$f":"'4.5. Total LCOE'!F12","v":2022},{"$f":"IF($F12='4.5. Total LCOE'!$F12,VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G12+VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G204+VLOOKUP('4.6 LCOE_Weighted'!$C12,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G396,k.a.)","v":36.658592997817706},{"$f":"IF($F12='4.5. Total LCOE'!$F12,VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H12+VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H204+VLOOKUP('4.6 LCOE_Weighted'!$C12,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H396,k.a.)","v":10.103251825968176},{"$f":"IF($F12='4.5. Total LCOE'!$F12,VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I12+VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I204+VLOOKUP('4.6 LCOE_Weighted'!$C12,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I396,k.a.)","v":8.998999980114462},{"$f":"IF($F12='4.5. Total LCOE'!$F12,VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J12+VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J204+VLOOKUP('4.6 LCOE_Weighted'!$C12,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J396,k.a.)","v":1.2400798222996643},{"$f":"IF($F12='4.5. Total LCOE'!$F12,VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K12+VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K204+VLOOKUP('4.6 LCOE_Weighted'!$C12,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K396,k.a.)","v":142.75771269995155},{"$f":"IF($F12='4.5. Total LCOE'!$F12,VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L12+VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L204+VLOOKUP('4.6 LCOE_Weighted'!$C12,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L396,k.a.)","v":199.75863732615156},{"$f":"IF($F12='4.5. Total LCOE'!$F12,VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M12+VLOOKUP($C12,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M204+VLOOKUP('4.6 LCOE_Weighted'!$C12,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M396,k.a.)","v":0.19975863732615157}]
[{"$f":"'4.5. Total LCOE'!A13","v":"gas"},{"$f":"'4.5. Total LCOE'!B13","v":"gas"},{"$f":"'4.5. Total LCOE'!C13","v":"Bavaria"},"sMFH",{"$f":"'4.5. Total LCOE'!E13","v":"high"},{"$f":"'4.5. Total LCOE'!F13","v":2022},{"$f":"IF($F13='4.5. Total LCOE'!$F13,VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G13+VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G205+VLOOKUP('4.6 LCOE_Weighted'!$C13,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G397,k.a.)","v":24.0335152011404},{"$f":"IF($F13='4.5. Total LCOE'!$F13,VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H13+VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H205+VLOOKUP('4.6 LCOE_Weighted'!$C13,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H397,k.a.)","v":7.0629029031245176},{"$f":"IF($F13='4.5. Total LCOE'!$F13,VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I13+VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I205+VLOOKUP('4.6 LCOE_Weighted'!$C13,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I397,k.a.)","v":5.8997791549178693},{"$f":"IF($F13='4.5. Total LCOE'!$F13,VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J13+VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J205+VLOOKUP('4.6 LCOE_Weighted'!$C13,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J397,k.a.)","v":0.86690538134608142},{"$f":"IF($F13='4.5. Total LCOE'!$F13,VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K13+VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K205+VLOOKUP('4.6 LCOE_Weighted'!$C13,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K397,k.a.)","v":142.75771269995155},{"$f":"IF($F13='4.5. Total LCOE'!$F13,VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L13+VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L205+VLOOKUP('4.6 LCOE_Weighted'!$C13,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L397,k.a.)","v":180.62081534048042},{"$f":"IF($F13='4.5. Total LCOE'!$F13,VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M13+VLOOKUP($C13,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M205+VLOOKUP('4.6 LCOE_Weighted'!$C13,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M397,k.a.)","v":0.18062081534048041}]
[{"$f":"'4.5. Total LCOE'!A14","v":"gas"},{"$f":"'4.5. Total LCOE'!B14","v":"gas"},{"$f":"'4.5. Total LCOE'!C14","v":"Bavaria"},"lMFH",{"$f":"'4.5. Total LCOE'!E14","v":"high"},{"$f":"'4.5. Total LCOE'!F14","v":2022},{"$f":"IF($F14='4.5. Total LCOE'!$F14,VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G14+VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G206+VLOOKUP('4.6 LCOE_Weighted'!$C14,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G398,k.a.)","v":9.2137127190381687},{"$f":"IF($F14='4.5. Total LCOE'!$F14,VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H14+VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H206+VLOOKUP('4.6 LCOE_Weighted'!$C14,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H398,k.a.)","v":3.4394385688064255},{"$f":"IF($F14='4.5. Total LCOE'!$F14,VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I14+VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I206+VLOOKUP('4.6 LCOE_Weighted'!$C14,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I398,k.a.)","v":2.2617944060302788},{"$f":"IF($F14='4.5. Total LCOE'!$F14,VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J14+VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J206+VLOOKUP('4.6 LCOE_Weighted'!$C14,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J398,k.a.)","v":0.42215896848709494},{"$f":"IF($F14='4.5. Total LCOE'!$F14,VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K14+VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K206+VLOOKUP('4.6 LCOE_Weighted'!$C14,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K398,k.a.)","v":142.75771269995155},{"$f":"IF($F14='4.5. Total LCOE'!$F14,VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L14+VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L206+VLOOKUP('4.6 LCOE_Weighted'!$C14,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L398,k.a.)","v":158.09481736231353},{"$f":"IF($F14='4.5. Total LCOE'!$F14,VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M14+VLOOKUP($C14,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M206+VLOOKUP('4.6 LCOE_Weighted'!$C14,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M398,k.a.)","v":0.15809481736231354}]
[{"$f":"'4.5. Total LCOE'!A15","v":"gas"},{"$f":"'4.5. Total LCOE'!B15","v":"gas"},{"$f":"'4.5. Total LCOE'!C15","v":"Berlin"},"SFH",{"$f":"'4.5. Total LCOE'!E15","v":"high"},{"$f":"'4.5. Total LCOE'!F15","v":2022},{"$f":"IF($F15='4.5. Total LCOE'!$F15,VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G15+VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G207+VLOOKUP('4.6 LCOE_Weighted'!$C15,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G399,k.a.)","v":40.528674646924188},{"$f":"IF($F15='4.5. Total LCOE'!$F15,VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H15+VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H207+VLOOKUP('4.6 LCOE_Weighted'!$C15,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H399,k.a.)","v":11.346208431013974},{"$f":"IF($F15='4.5. Total LCOE'!$F15,VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I15+VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I207+VLOOKUP('4.6 LCOE_Weighted'!$C15,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I399,k.a.)","v":9.9490327510236938},{"$f":"IF($F15='4.5. Total LCOE'!$F15,VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J15+VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J207+VLOOKUP('4.6 LCOE_Weighted'!$C15,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J399,k.a.)","v":1.3926411394341782},{"$f":"IF($F15='4.5. Total LCOE'!$F15,VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K15+VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K207+VLOOKUP('4.6 LCOE_Weighted'!$C15,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K399,k.a.)","v":142.90047041265152},{"$f":"IF($F15='4.5. Total LCOE'!$F15,VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L15+VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L207+VLOOKUP('4.6 LCOE_Weighted'!$C15,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L399,k.a.)","v":206.11702738104754},{"$f":"IF($F15='4.5. Total LCOE'!$F15,VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M15+VLOOKUP($C15,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M207+VLOOKUP('4.6 LCOE_Weighted'!$C15,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M399,k.a.)","v":0.20611702738104754}]
[{"$f":"'4.5. Total LCOE'!A16","v":"gas"},{"$f":"'4.5. Total LCOE'!B16","v":"gas"},{"$f":"'4.5. Total LCOE'!C16","v":"Berlin"},"sMFH",{"$f":"'4.5. Total LCOE'!E16","v":"high"},{"$f":"'4.5. Total LCOE'!F16","v":2022},{"$f":"IF($F16='4.5. Total LCOE'!$F16,VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G16+VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G208+VLOOKUP('4.6 LCOE_Weighted'!$C16,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G400,k.a.)","v":26.455309359946966},{"$f":"IF($F16='4.5. Total LCOE'!$F16,VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H16+VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H208+VLOOKUP('4.6 LCOE_Weighted'!$C16,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H400,k.a.)","v":7.9462087131327888},{"$f":"IF($F16='4.5. Total LCOE'!$F16,VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I16+VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I208+VLOOKUP('4.6 LCOE_Weighted'!$C16,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I400,k.a.)","v":6.4942843937915748},{"$f":"IF($F16='4.5. Total LCOE'!$F16,VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J16+VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J208+VLOOKUP('4.6 LCOE_Weighted'!$C16,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J400,k.a.)","v":0.97532292163701173},{"$f":"IF($F16='4.5. Total LCOE'!$F16,VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K16+VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K208+VLOOKUP('4.6 LCOE_Weighted'!$C16,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K400,k.a.)","v":142.90047041265152},{"$f":"IF($F16='4.5. Total LCOE'!$F16,VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L16+VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L208+VLOOKUP('4.6 LCOE_Weighted'!$C16,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L400,k.a.)","v":184.77159580115983},{"$f":"IF($F16='4.5. Total LCOE'!$F16,VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M16+VLOOKUP($C16,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M208+VLOOKUP('4.6 LCOE_Weighted'!$C16,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M400,k.a.)","v":0.18477159580115984}]
[{"$f":"'4.5. Total LCOE'!A17","v":"gas"},{"$f":"'4.5. Total LCOE'!B17","v":"gas"},{"$f":"'4.5. Total LCOE'!C17","v":"Berlin"},"lMFH",{"$f":"'4.5. Total LCOE'!E17","v":"high"},{"$f":"'4.5. Total LCOE'!F17","v":2022},{"$f":"IF($F17='4.5. Total LCOE'!$F17,VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G17+VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G209+VLOOKUP('4.6 LCOE_Weighted'!$C17,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G401,k.a.)","v":10.138113320046772},{"$f":"IF($F17='4.5. Total LCOE'!$F17,VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H17+VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H209+VLOOKUP('4.6 LCOE_Weighted'!$C17,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H401,k.a.)","v":3.8911682657021931},{"$f":"IF($F17='4.5. Total LCOE'!$F17,VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I17+VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I209+VLOOKUP('4.6 LCOE_Weighted'!$C17,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I401,k.a.)","v":2.4887174903556759},{"$f":"IF($F17='4.5. Total LCOE'!$F17,VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J17+VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J209+VLOOKUP('4.6 LCOE_Weighted'!$C17,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J401,k.a.)","v":0.47760457074499024},{"$f":"IF($F17='4.5. Total LCOE'!$F17,VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K17+VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K209+VLOOKUP('4.6 LCOE_Weighted'!$C17,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K401,k.a.)","v":142.90047041265152},{"$f":"IF($F17='4.5. Total LCOE'!$F17,VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L17+VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L209+VLOOKUP('4.6 LCOE_Weighted'!$C17,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L401,k.a.)","v":159.89607405950113},{"$f":"IF($F17='4.5. Total LCOE'!$F17,VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M17+VLOOKUP($C17,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M209+VLOOKUP('4.6 LCOE_Weighted'!$C17,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M401,k.a.)","v":0.15989607405950113}]
[{"$f":"'4.5. Total LCOE'!A18","v":"gas"},{"$f":"'4.5. Total LCOE'!B18","v":"gas"},{"$f":"'4.5. Total LCOE'!C18","v":"Brandenburg"},"SFH",{"$f":"'4.5. Total LCOE'!E18","v":"high"},{"$f":"'4.5. Total LCOE'!F18","v":2022},{"$f":"IF($F18='4.5. Total LCOE'!$F18,VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G18+VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G210+VLOOKUP('4.6 LCOE_Weighted'!$C18,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G402,k.a.)","v":34.992164772987039},{"$f":"IF($F18='4.5. Total LCOE'!$F18,VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H18+VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H210+VLOOKUP('4.6 LCOE_Weighted'!$C18,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H402,k.a.)","v":9.164112345935191},{"$f":"IF($F18='4.5. Total LCOE'!$F18,VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I18+VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I210+VLOOKUP('4.6 LCOE_Weighted'!$C18,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I402,k.a.)","v":8.589922971539524},{"$f":"IF($F18='4.5. Total LCOE'!$F18,VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J18+VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J210+VLOOKUP('4.6 LCOE_Weighted'!$C18,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J402,k.a.)","v":1.1248092203613327},{"$f":"IF($F18='4.5. Total LCOE'!$F18,VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K18+VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K210+VLOOKUP('4.6 LCOE_Weighted'!$C18,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K402,k.a.)","v":142.75771269995155},{"$f":"IF($F18='4.5. Total LCOE'!$F18,VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L18+VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L210+VLOOKUP('4.6 LCOE_Weighted'!$C18,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L402,k.a.)","v":196.62872201077465},{"$f":"IF($F18='4.5. Total LCOE'!$F18,VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M18+VLOOKUP($C18,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M210+VLOOKUP('4.6 LCOE_Weighted'!$C18,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M402,k.a.)","v":0.19662872201077464}]
[{"$f":"'4.5. Total LCOE'!A19","v":"gas"},{"$f":"'4.5. Total LCOE'!B19","v":"gas"},{"$f":"'4.5. Total LCOE'!C19","v":"Brandenburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E19","v":"high"},{"$f":"'4.5. Total LCOE'!F19","v":2022},{"$f":"IF($F19='4.5. Total LCOE'!$F19,VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G19+VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G211+VLOOKUP('4.6 LCOE_Weighted'!$C19,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G403,k.a.)","v":22.988462541688477},{"$f":"IF($F19='4.5. Total LCOE'!$F19,VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H19+VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H211+VLOOKUP('4.6 LCOE_Weighted'!$C19,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H403,k.a.)","v":6.3620307193586694},{"$f":"IF($F19='4.5. Total LCOE'!$F19,VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I19+VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I211+VLOOKUP('4.6 LCOE_Weighted'!$C19,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I403,k.a.)","v":5.6432382434271773},{"$f":"IF($F19='4.5. Total LCOE'!$F19,VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J19+VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J211+VLOOKUP('4.6 LCOE_Weighted'!$C19,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J403,k.a.)","v":0.78087986519837882},{"$f":"IF($F19='4.5. Total LCOE'!$F19,VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K19+VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K211+VLOOKUP('4.6 LCOE_Weighted'!$C19,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K403,k.a.)","v":142.75771269995155},{"$f":"IF($F19='4.5. Total LCOE'!$F19,VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L19+VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L211+VLOOKUP('4.6 LCOE_Weighted'!$C19,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L403,k.a.)","v":178.53232406962428},{"$f":"IF($F19='4.5. Total LCOE'!$F19,VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M19+VLOOKUP($C19,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M211+VLOOKUP('4.6 LCOE_Weighted'!$C19,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M403,k.a.)","v":0.17853232406962427}]
[{"$f":"'4.5. Total LCOE'!A20","v":"gas"},{"$f":"'4.5. Total LCOE'!B20","v":"gas"},{"$f":"'4.5. Total LCOE'!C20","v":"Brandenburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E20","v":"high"},{"$f":"'4.5. Total LCOE'!F20","v":2022},{"$f":"IF($F20='4.5. Total LCOE'!$F20,VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20+VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G212+VLOOKUP('4.6 LCOE_Weighted'!$C20,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G404,k.a.)","v":8.9668248046065742},{"$f":"IF($F20='4.5. Total LCOE'!$F20,VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20+VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H212+VLOOKUP('4.6 LCOE_Weighted'!$C20,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H404,k.a.)","v":3.1101830177830272},{"$f":"IF($F20='4.5. Total LCOE'!$F20,VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20+VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I212+VLOOKUP('4.6 LCOE_Weighted'!$C20,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I404,k.a.)","v":2.2011880336800722},{"$f":"IF($F20='4.5. Total LCOE'!$F20,VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20+VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J212+VLOOKUP('4.6 LCOE_Weighted'!$C20,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J404,k.a.)","v":0.38174592402998064},{"$f":"IF($F20='4.5. Total LCOE'!$F20,VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20+VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K212+VLOOKUP('4.6 LCOE_Weighted'!$C20,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K404,k.a.)","v":142.75771269995155},{"$f":"IF($F20='4.5. Total LCOE'!$F20,VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20+VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L212+VLOOKUP('4.6 LCOE_Weighted'!$C20,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L404,k.a.)","v":157.4176544800512},{"$f":"IF($F20='4.5. Total LCOE'!$F20,VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20+VLOOKUP($C20,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M212+VLOOKUP('4.6 LCOE_Weighted'!$C20,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M404,k.a.)","v":0.15741765448005118}]
[{"$f":"'4.5. Total LCOE'!A21","v":"gas"},{"$f":"'4.5. Total LCOE'!B21","v":"gas"},{"$f":"'4.5. Total LCOE'!C21","v":"Bremen"},"SFH",{"$f":"'4.5. Total LCOE'!E21","v":"high"},{"$f":"'4.5. Total LCOE'!F21","v":2022},{"$f":"IF($F21='4.5. Total LCOE'!$F21,VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G21+VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G213+VLOOKUP('4.6 LCOE_Weighted'!$C21,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G405,k.a.)","v":40.271209652060556},{"$f":"IF($F21='4.5. Total LCOE'!$F21,VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H21+VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H213+VLOOKUP('4.6 LCOE_Weighted'!$C21,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H405,k.a.)","v":10.63452788591959},{"$f":"IF($F21='4.5. Total LCOE'!$F21,VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I21+VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I213+VLOOKUP('4.6 LCOE_Weighted'!$C21,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I405,k.a.)","v":9.8858299029548675},{"$f":"IF($F21='4.5. Total LCOE'!$F21,VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J21+VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J213+VLOOKUP('4.6 LCOE_Weighted'!$C21,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J405,k.a.)","v":1.3052889978567119},{"$f":"IF($F21='4.5. Total LCOE'!$F21,VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K21+VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K213+VLOOKUP('4.6 LCOE_Weighted'!$C21,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K405,k.a.)","v":142.90047041265152},{"$f":"IF($F21='4.5. Total LCOE'!$F21,VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L21+VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L213+VLOOKUP('4.6 LCOE_Weighted'!$C21,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L405,k.a.)","v":204.99732685144323},{"$f":"IF($F21='4.5. Total LCOE'!$F21,VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M21+VLOOKUP($C21,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M213+VLOOKUP('4.6 LCOE_Weighted'!$C21,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M405,k.a.)","v":0.20499732685144323}]
[{"$f":"'4.5. Total LCOE'!A22","v":"gas"},{"$f":"'4.5. Total LCOE'!B22","v":"gas"},{"$f":"'4.5. Total LCOE'!C22","v":"Bremen"},"sMFH",{"$f":"'4.5. Total LCOE'!E22","v":"high"},{"$f":"'4.5. Total LCOE'!F22","v":2022},{"$f":"IF($F22='4.5. Total LCOE'!$F22,VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G22+VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G214+VLOOKUP('4.6 LCOE_Weighted'!$C22,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G406,k.a.)","v":26.496758673724372},{"$f":"IF($F22='4.5. Total LCOE'!$F22,VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H22+VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H214+VLOOKUP('4.6 LCOE_Weighted'!$C22,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H406,k.a.)","v":7.4119579523108037},{"$f":"IF($F22='4.5. Total LCOE'!$F22,VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I22+VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I214+VLOOKUP('4.6 LCOE_Weighted'!$C22,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I406,k.a.)","v":6.5044594262561555},{"$f":"IF($F22='4.5. Total LCOE'!$F22,VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J22+VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J214+VLOOKUP('4.6 LCOE_Weighted'!$C22,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J406,k.a.)","v":0.90974862932443723},{"$f":"IF($F22='4.5. Total LCOE'!$F22,VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K22+VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K214+VLOOKUP('4.6 LCOE_Weighted'!$C22,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K406,k.a.)","v":142.90047041265152},{"$f":"IF($F22='4.5. Total LCOE'!$F22,VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L22+VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L214+VLOOKUP('4.6 LCOE_Weighted'!$C22,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L406,k.a.)","v":184.22339509426729},{"$f":"IF($F22='4.5. Total LCOE'!$F22,VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M22+VLOOKUP($C22,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M214+VLOOKUP('4.6 LCOE_Weighted'!$C22,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M406,k.a.)","v":0.18422339509426727}]
[{"$f":"'4.5. Total LCOE'!A23","v":"gas"},{"$f":"'4.5. Total LCOE'!B23","v":"gas"},{"$f":"'4.5. Total LCOE'!C23","v":"Bremen"},"lMFH",{"$f":"'4.5. Total LCOE'!E23","v":"high"},{"$f":"'4.5. Total LCOE'!F23","v":2022},{"$f":"IF($F23='4.5. Total LCOE'!$F23,VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23+VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G215+VLOOKUP('4.6 LCOE_Weighted'!$C23,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G407,k.a.)","v":10.123025593648901},{"$f":"IF($F23='4.5. Total LCOE'!$F23,VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23+VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H215+VLOOKUP('4.6 LCOE_Weighted'!$C23,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H407,k.a.)","v":3.5483787173884913},{"$f":"IF($F23='4.5. Total LCOE'!$F23,VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23+VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I215+VLOOKUP('4.6 LCOE_Weighted'!$C23,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I407,k.a.)","v":2.4850137352889581},{"$f":"IF($F23='4.5. Total LCOE'!$F23,VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23+VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J215+VLOOKUP('4.6 LCOE_Weighted'!$C23,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J407,k.a.)","v":0.43553035449449073},{"$f":"IF($F23='4.5. Total LCOE'!$F23,VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23+VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K215+VLOOKUP('4.6 LCOE_Weighted'!$C23,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K407,k.a.)","v":142.90047041265152},{"$f":"IF($F23='4.5. Total LCOE'!$F23,VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23+VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L215+VLOOKUP('4.6 LCOE_Weighted'!$C23,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L407,k.a.)","v":159.49241881347234},{"$f":"IF($F23='4.5. Total LCOE'!$F23,VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23+VLOOKUP($C23,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M215+VLOOKUP('4.6 LCOE_Weighted'!$C23,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M407,k.a.)","v":0.15949241881347234}]
[{"$f":"'4.5. Total LCOE'!A24","v":"gas"},{"$f":"'4.5. Total LCOE'!B24","v":"gas"},{"$f":"'4.5. Total LCOE'!C24","v":"Hamburg"},"SFH",{"$f":"'4.5. Total LCOE'!E24","v":"high"},{"$f":"'4.5. Total LCOE'!F24","v":2022},{"$f":"IF($F24='4.5. Total LCOE'!$F24,VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G24+VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G216+VLOOKUP('4.6 LCOE_Weighted'!$C24,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G408,k.a.)","v":41.223550257739461},{"$f":"IF($F24='4.5. Total LCOE'!$F24,VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H24+VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H216+VLOOKUP('4.6 LCOE_Weighted'!$C24,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H408,k.a.)","v":11.830834758109985},{"$f":"IF($F24='4.5. Total LCOE'!$F24,VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I24+VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I216+VLOOKUP('4.6 LCOE_Weighted'!$C24,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I408,k.a.)","v":10.119611736645998},{"$f":"IF($F24='4.5. Total LCOE'!$F24,VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J24+VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J216+VLOOKUP('4.6 LCOE_Weighted'!$C24,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J408,k.a.)","v":1.4521244958761392},{"$f":"IF($F24='4.5. Total LCOE'!$F24,VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K24+VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K216+VLOOKUP('4.6 LCOE_Weighted'!$C24,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K408,k.a.)","v":142.75771269995153},{"$f":"IF($F24='4.5. Total LCOE'!$F24,VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L24+VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L216+VLOOKUP('4.6 LCOE_Weighted'!$C24,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L408,k.a.)","v":207.38383394832312},{"$f":"IF($F24='4.5. Total LCOE'!$F24,VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M24+VLOOKUP($C24,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M216+VLOOKUP('4.6 LCOE_Weighted'!$C24,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M408,k.a.)","v":0.20738383394832313}]
[{"$f":"'4.5. Total LCOE'!A25","v":"gas"},{"$f":"'4.5. Total LCOE'!B25","v":"gas"},{"$f":"'4.5. Total LCOE'!C25","v":"Hamburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E25","v":"high"},{"$f":"'4.5. Total LCOE'!F25","v":2022},{"$f":"IF($F25='4.5. Total LCOE'!$F25,VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G25+VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G217+VLOOKUP('4.6 LCOE_Weighted'!$C25,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G409,k.a.)","v":26.873191493753957},{"$f":"IF($F25='4.5. Total LCOE'!$F25,VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H25+VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H217+VLOOKUP('4.6 LCOE_Weighted'!$C25,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H409,k.a.)","v":8.3092945126829143},{"$f":"IF($F25='4.5. Total LCOE'!$F25,VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I25+VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I217+VLOOKUP('4.6 LCOE_Weighted'!$C25,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I409,k.a.)","v":6.5968666536738132},{"$f":"IF($F25='4.5. Total LCOE'!$F25,VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J25+VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J217+VLOOKUP('4.6 LCOE_Weighted'!$C25,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J409,k.a.)","v":1.0198883132100862},{"$f":"IF($F25='4.5. Total LCOE'!$F25,VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K25+VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K217+VLOOKUP('4.6 LCOE_Weighted'!$C25,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K409,k.a.)","v":142.75771269995153},{"$f":"IF($F25='4.5. Total LCOE'!$F25,VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L25+VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L217+VLOOKUP('4.6 LCOE_Weighted'!$C25,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L409,k.a.)","v":185.55695367327232},{"$f":"IF($F25='4.5. Total LCOE'!$F25,VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M25+VLOOKUP($C25,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M217+VLOOKUP('4.6 LCOE_Weighted'!$C25,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M409,k.a.)","v":0.1855569536732723}]
[{"$f":"'4.5. Total LCOE'!A26","v":"gas"},{"$f":"'4.5. Total LCOE'!B26","v":"gas"},{"$f":"'4.5. Total LCOE'!C26","v":"Hamburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E26","v":"high"},{"$f":"'4.5. Total LCOE'!F26","v":2022},{"$f":"IF($F26='4.5. Total LCOE'!$F26,VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G26+VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G218+VLOOKUP('4.6 LCOE_Weighted'!$C26,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G410,k.a.)","v":10.22670776857542},{"$f":"IF($F26='4.5. Total LCOE'!$F26,VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H26+VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H218+VLOOKUP('4.6 LCOE_Weighted'!$C26,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H410,k.a.)","v":4.0687234115885325},{"$f":"IF($F26='4.5. Total LCOE'!$F26,VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I26+VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I218+VLOOKUP('4.6 LCOE_Weighted'!$C26,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I410,k.a.)","v":2.5104657729642037},{"$f":"IF($F26='4.5. Total LCOE'!$F26,VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J26+VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J218+VLOOKUP('4.6 LCOE_Weighted'!$C26,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J410,k.a.)","v":0.49939780697742714},{"$f":"IF($F26='4.5. Total LCOE'!$F26,VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K26+VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K218+VLOOKUP('4.6 LCOE_Weighted'!$C26,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K410,k.a.)","v":142.75771269995153},{"$f":"IF($F26='4.5. Total LCOE'!$F26,VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L26+VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L218+VLOOKUP('4.6 LCOE_Weighted'!$C26,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L410,k.a.)","v":160.06300746005712},{"$f":"IF($F26='4.5. Total LCOE'!$F26,VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M26+VLOOKUP($C26,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M218+VLOOKUP('4.6 LCOE_Weighted'!$C26,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M410,k.a.)","v":0.16006300746005714}]
[{"$f":"'4.5. Total LCOE'!A27","v":"gas"},{"$f":"'4.5. Total LCOE'!B27","v":"gas"},{"$f":"'4.5. Total LCOE'!C27","v":"Hesse"},"SFH",{"$f":"'4.5. Total LCOE'!E27","v":"high"},{"$f":"'4.5. Total LCOE'!F27","v":2022},{"$f":"IF($F27='4.5. Total LCOE'!$F27,VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G27+VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G219+VLOOKUP('4.6 LCOE_Weighted'!$C27,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G411,k.a.)","v":39.018814061935714},{"$f":"IF($F27='4.5. Total LCOE'!$F27,VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H27+VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H219+VLOOKUP('4.6 LCOE_Weighted'!$C27,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H411,k.a.)","v":10.459763895171939},{"$f":"IF($F27='4.5. Total LCOE'!$F27,VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I27+VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I219+VLOOKUP('4.6 LCOE_Weighted'!$C27,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I411,k.a.)","v":9.5783901741224042},{"$f":"IF($F27='4.5. Total LCOE'!$F27,VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J27+VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J219+VLOOKUP('4.6 LCOE_Weighted'!$C27,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J411,k.a.)","v":1.2838383498550758},{"$f":"IF($F27='4.5. Total LCOE'!$F27,VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K27+VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K219+VLOOKUP('4.6 LCOE_Weighted'!$C27,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K411,k.a.)","v":142.90047041265152},{"$f":"IF($F27='4.5. Total LCOE'!$F27,VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L27+VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L219+VLOOKUP('4.6 LCOE_Weighted'!$C27,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L411,k.a.)","v":203.24127689373665},{"$f":"IF($F27='4.5. Total LCOE'!$F27,VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M27+VLOOKUP($C27,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M219+VLOOKUP('4.6 LCOE_Weighted'!$C27,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M411,k.a.)","v":0.20324127689373664}]
[{"$f":"'4.5. Total LCOE'!A28","v":"gas"},{"$f":"'4.5. Total LCOE'!B28","v":"gas"},{"$f":"'4.5. Total LCOE'!C28","v":"Hesse"},"sMFH",{"$f":"'4.5. Total LCOE'!E28","v":"high"},{"$f":"'4.5. Total LCOE'!F28","v":2022},{"$f":"IF($F28='4.5. Total LCOE'!$F28,VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G28+VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G220+VLOOKUP('4.6 LCOE_Weighted'!$C28,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G412,k.a.)","v":25.650365281515825},{"$f":"IF($F28='4.5. Total LCOE'!$F28,VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H28+VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H220+VLOOKUP('4.6 LCOE_Weighted'!$C28,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H412,k.a.)","v":7.2997856374562984},{"$f":"IF($F28='4.5. Total LCOE'!$F28,VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I28+VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I220+VLOOKUP('4.6 LCOE_Weighted'!$C28,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I412,k.a.)","v":6.2966856549030892},{"$f":"IF($F28='4.5. Total LCOE'!$F28,VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J28+VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J220+VLOOKUP('4.6 LCOE_Weighted'!$C28,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J412,k.a.)","v":0.89598052508752368},{"$f":"IF($F28='4.5. Total LCOE'!$F28,VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K28+VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K220+VLOOKUP('4.6 LCOE_Weighted'!$C28,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K412,k.a.)","v":142.90047041265152},{"$f":"IF($F28='4.5. Total LCOE'!$F28,VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L28+VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L220+VLOOKUP('4.6 LCOE_Weighted'!$C28,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L412,k.a.)","v":183.04328751161427},{"$f":"IF($F28='4.5. Total LCOE'!$F28,VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M28+VLOOKUP($C28,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M220+VLOOKUP('4.6 LCOE_Weighted'!$C28,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M412,k.a.)","v":0.18304328751161425}]
[{"$f":"'4.5. Total LCOE'!A29","v":"gas"},{"$f":"'4.5. Total LCOE'!B29","v":"gas"},{"$f":"'4.5. Total LCOE'!C29","v":"Hesse"},"lMFH",{"$f":"'4.5. Total LCOE'!E29","v":"high"},{"$f":"'4.5. Total LCOE'!F29","v":2022},{"$f":"IF($F29='4.5. Total LCOE'!$F29,VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G29+VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G221+VLOOKUP('4.6 LCOE_Weighted'!$C29,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G413,k.a.)","v":9.7963428421886576},{"$f":"IF($F29='4.5. Total LCOE'!$F29,VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H29+VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H221+VLOOKUP('4.6 LCOE_Weighted'!$C29,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H413,k.a.)","v":3.5103653063580387},{"$f":"IF($F29='4.5. Total LCOE'!$F29,VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I29+VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I221+VLOOKUP('4.6 LCOE_Weighted'!$C29,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I413,k.a.)","v":2.4048192206203387},{"$f":"IF($F29='4.5. Total LCOE'!$F29,VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J29+VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J221+VLOOKUP('4.6 LCOE_Weighted'!$C29,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J413,k.a.)","v":0.43086456324157102},{"$f":"IF($F29='4.5. Total LCOE'!$F29,VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K29+VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K221+VLOOKUP('4.6 LCOE_Weighted'!$C29,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K413,k.a.)","v":142.90047041265152},{"$f":"IF($F29='4.5. Total LCOE'!$F29,VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L29+VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L221+VLOOKUP('4.6 LCOE_Weighted'!$C29,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L413,k.a.)","v":159.04286234506012},{"$f":"IF($F29='4.5. Total LCOE'!$F29,VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M29+VLOOKUP($C29,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M221+VLOOKUP('4.6 LCOE_Weighted'!$C29,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M413,k.a.)","v":0.1590428623450601}]
[{"$f":"'4.5. Total LCOE'!A30","v":"gas"},{"$f":"'4.5. Total LCOE'!B30","v":"gas"},{"$f":"'4.5. Total LCOE'!C30","v":"Mecklenburg-Western Pomerania"},"SFH",{"$f":"'4.5. Total LCOE'!E30","v":"high"},{"$f":"'4.5. Total LCOE'!F30","v":2022},{"$f":"IF($F30='4.5. Total LCOE'!$F30,VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G30+VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G222+VLOOKUP('4.6 LCOE_Weighted'!$C30,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G414,k.a.)","v":37.577536434892536},{"$f":"IF($F30='4.5. Total LCOE'!$F30,VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H30+VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H222+VLOOKUP('4.6 LCOE_Weighted'!$C30,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H414,k.a.)","v":10.026578829072609},{"$f":"IF($F30='4.5. Total LCOE'!$F30,VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I30+VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I222+VLOOKUP('4.6 LCOE_Weighted'!$C30,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I414,k.a.)","v":9.2245834326068952},{"$f":"IF($F30='4.5. Total LCOE'!$F30,VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J30+VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J222+VLOOKUP('4.6 LCOE_Weighted'!$C30,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J414,k.a.)","v":1.2306689278665421},{"$f":"IF($F30='4.5. Total LCOE'!$F30,VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K30+VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K222+VLOOKUP('4.6 LCOE_Weighted'!$C30,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K414,k.a.)","v":142.61495498725159},{"$f":"IF($F30='4.5. Total LCOE'!$F30,VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L30+VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L222+VLOOKUP('4.6 LCOE_Weighted'!$C30,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L414,k.a.)","v":200.6743226116902},{"$f":"IF($F30='4.5. Total LCOE'!$F30,VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M30+VLOOKUP($C30,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M222+VLOOKUP('4.6 LCOE_Weighted'!$C30,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M414,k.a.)","v":0.20067432261169021}]
[{"$f":"'4.5. Total LCOE'!A31","v":"gas"},{"$f":"'4.5. Total LCOE'!B31","v":"gas"},{"$f":"'4.5. Total LCOE'!C31","v":"Mecklenburg-Western Pomerania"},"sMFH",{"$f":"'4.5. Total LCOE'!E31","v":"high"},{"$f":"'4.5. Total LCOE'!F31","v":2022},{"$f":"IF($F31='4.5. Total LCOE'!$F31,VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G31+VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G223+VLOOKUP('4.6 LCOE_Weighted'!$C31,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G415,k.a.)","v":24.705087063074384},{"$f":"IF($F31='4.5. Total LCOE'!$F31,VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H31+VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H223+VLOOKUP('4.6 LCOE_Weighted'!$C31,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H415,k.a.)","v":6.9897688215985481},{"$f":"IF($F31='4.5. Total LCOE'!$F31,VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I31+VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I223+VLOOKUP('4.6 LCOE_Weighted'!$C31,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I415,k.a.)","v":6.0646375053883625},{"$f":"IF($F31='4.5. Total LCOE'!$F31,VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J31+VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J223+VLOOKUP('4.6 LCOE_Weighted'!$C31,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J415,k.a.)","v":0.85792885572987609},{"$f":"IF($F31='4.5. Total LCOE'!$F31,VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K31+VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K223+VLOOKUP('4.6 LCOE_Weighted'!$C31,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K415,k.a.)","v":142.61495498725159},{"$f":"IF($F31='4.5. Total LCOE'!$F31,VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L31+VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L223+VLOOKUP('4.6 LCOE_Weighted'!$C31,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L415,k.a.)","v":181.23237723304277},{"$f":"IF($F31='4.5. Total LCOE'!$F31,VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M31+VLOOKUP($C31,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M223+VLOOKUP('4.6 LCOE_Weighted'!$C31,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M415,k.a.)","v":0.18123237723304275}]
[{"$f":"'4.5. Total LCOE'!A32","v":"gas"},{"$f":"'4.5. Total LCOE'!B32","v":"gas"},{"$f":"'4.5. Total LCOE'!C32","v":"Mecklenburg-Western Pomerania"},"lMFH",{"$f":"'4.5. Total LCOE'!E32","v":"high"},{"$f":"'4.5. Total LCOE'!F32","v":2022},{"$f":"IF($F32='4.5. Total LCOE'!$F32,VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G32+VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G224+VLOOKUP('4.6 LCOE_Weighted'!$C32,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G416,k.a.)","v":9.47842782913464},{"$f":"IF($F32='4.5. Total LCOE'!$F32,VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H32+VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H224+VLOOKUP('4.6 LCOE_Weighted'!$C32,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H416,k.a.)","v":3.3732826034351202},{"$f":"IF($F32='4.5. Total LCOE'!$F32,VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I32+VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I224+VLOOKUP('4.6 LCOE_Weighted'!$C32,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I416,k.a.)","v":2.3267770219925428},{"$f":"IF($F32='4.5. Total LCOE'!$F32,VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J32+VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J224+VLOOKUP('4.6 LCOE_Weighted'!$C32,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J416,k.a.)","v":0.41403894147056075},{"$f":"IF($F32='4.5. Total LCOE'!$F32,VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K32+VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K224+VLOOKUP('4.6 LCOE_Weighted'!$C32,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K416,k.a.)","v":142.61495498725159},{"$f":"IF($F32='4.5. Total LCOE'!$F32,VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L32+VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L224+VLOOKUP('4.6 LCOE_Weighted'!$C32,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L416,k.a.)","v":158.20748138328446},{"$f":"IF($F32='4.5. Total LCOE'!$F32,VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M32+VLOOKUP($C32,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M224+VLOOKUP('4.6 LCOE_Weighted'!$C32,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M416,k.a.)","v":0.15820748138328444}]
[{"$f":"'4.5. Total LCOE'!A33","v":"gas"},{"$f":"'4.5. Total LCOE'!B33","v":"gas"},{"$f":"'4.5. Total LCOE'!C33","v":"Lower Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E33","v":"high"},{"$f":"'4.5. Total LCOE'!F33","v":2022},{"$f":"IF($F33='4.5. Total LCOE'!$F33,VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G33+VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G225+VLOOKUP('4.6 LCOE_Weighted'!$C33,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G417,k.a.)","v":38.831308110451971},{"$f":"IF($F33='4.5. Total LCOE'!$F33,VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H33+VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H225+VLOOKUP('4.6 LCOE_Weighted'!$C33,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H417,k.a.)","v":10.291286990401915},{"$f":"IF($F33='4.5. Total LCOE'!$F33,VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I33+VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I225+VLOOKUP('4.6 LCOE_Weighted'!$C33,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I417,k.a.)","v":9.5323609647151013},{"$f":"IF($F33='4.5. Total LCOE'!$F33,VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J33+VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J225+VLOOKUP('4.6 LCOE_Weighted'!$C33,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J417,k.a.)","v":1.2631593829513885},{"$f":"IF($F33='4.5. Total LCOE'!$F33,VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K33+VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K225+VLOOKUP('4.6 LCOE_Weighted'!$C33,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K417,k.a.)","v":142.61495498725159},{"$f":"IF($F33='4.5. Total LCOE'!$F33,VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L33+VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L225+VLOOKUP('4.6 LCOE_Weighted'!$C33,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L417,k.a.)","v":202.533070435772},{"$f":"IF($F33='4.5. Total LCOE'!$F33,VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M33+VLOOKUP($C33,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M225+VLOOKUP('4.6 LCOE_Weighted'!$C33,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M417,k.a.)","v":0.20253307043577201}]
[{"$f":"'4.5. Total LCOE'!A34","v":"gas"},{"$f":"'4.5. Total LCOE'!B34","v":"gas"},{"$f":"'4.5. Total LCOE'!C34","v":"Lower Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E34","v":"high"},{"$f":"'4.5. Total LCOE'!F34","v":2022},{"$f":"IF($F34='4.5. Total LCOE'!$F34,VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G34+VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G226+VLOOKUP('4.6 LCOE_Weighted'!$C34,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G418,k.a.)","v":25.529370433954199},{"$f":"IF($F34='4.5. Total LCOE'!$F34,VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H34+VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H226+VLOOKUP('4.6 LCOE_Weighted'!$C34,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H418,k.a.)","v":7.170455757323996},{"$f":"IF($F34='4.5. Total LCOE'!$F34,VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I34+VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I226+VLOOKUP('4.6 LCOE_Weighted'!$C34,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I418,k.a.)","v":6.2669836794108527},{"$f":"IF($F34='4.5. Total LCOE'!$F34,VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J34+VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J226+VLOOKUP('4.6 LCOE_Weighted'!$C34,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J418,k.a.)","v":0.88010648992190699},{"$f":"IF($F34='4.5. Total LCOE'!$F34,VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K34+VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K226+VLOOKUP('4.6 LCOE_Weighted'!$C34,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K418,k.a.)","v":142.61495498725159},{"$f":"IF($F34='4.5. Total LCOE'!$F34,VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L34+VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L226+VLOOKUP('4.6 LCOE_Weighted'!$C34,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L418,k.a.)","v":182.46187134786254},{"$f":"IF($F34='4.5. Total LCOE'!$F34,VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M34+VLOOKUP($C34,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M226+VLOOKUP('4.6 LCOE_Weighted'!$C34,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M418,k.a.)","v":0.18246187134786257}]
[{"$f":"'4.5. Total LCOE'!A35","v":"gas"},{"$f":"'4.5. Total LCOE'!B35","v":"gas"},{"$f":"'4.5. Total LCOE'!C35","v":"Lower Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E35","v":"high"},{"$f":"'4.5. Total LCOE'!F35","v":2022},{"$f":"IF($F35='4.5. Total LCOE'!$F35,VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G35+VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G227+VLOOKUP('4.6 LCOE_Weighted'!$C35,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G419,k.a.)","v":9.7946748604320035},{"$f":"IF($F35='4.5. Total LCOE'!$F35,VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H35+VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H227+VLOOKUP('4.6 LCOE_Weighted'!$C35,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H419,k.a.)","v":3.4531472360457331},{"$f":"IF($F35='4.5. Total LCOE'!$F35,VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I35+VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I227+VLOOKUP('4.6 LCOE_Weighted'!$C35,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I419,k.a.)","v":2.4044097622487133},{"$f":"IF($F35='4.5. Total LCOE'!$F35,VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J35+VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J227+VLOOKUP('4.6 LCOE_Weighted'!$C35,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J419,k.a.)","v":0.42384157938573574},{"$f":"IF($F35='4.5. Total LCOE'!$F35,VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K35+VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K227+VLOOKUP('4.6 LCOE_Weighted'!$C35,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K419,k.a.)","v":142.61495498725159},{"$f":"IF($F35='4.5. Total LCOE'!$F35,VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L35+VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L227+VLOOKUP('4.6 LCOE_Weighted'!$C35,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L419,k.a.)","v":158.69102842536381},{"$f":"IF($F35='4.5. Total LCOE'!$F35,VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M35+VLOOKUP($C35,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M227+VLOOKUP('4.6 LCOE_Weighted'!$C35,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M419,k.a.)","v":0.15869102842536378}]
[{"$f":"'4.5. Total LCOE'!A36","v":"gas"},{"$f":"'4.5. Total LCOE'!B36","v":"gas"},{"$f":"'4.5. Total LCOE'!C36","v":"Northrhine-Westphalia"},"SFH",{"$f":"'4.5. Total LCOE'!E36","v":"high"},{"$f":"'4.5. Total LCOE'!F36","v":2022},{"$f":"IF($F36='4.5. Total LCOE'!$F36,VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G36+VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G228+VLOOKUP('4.6 LCOE_Weighted'!$C36,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G420,k.a.)","v":40.50770913122409},{"$f":"IF($F36='4.5. Total LCOE'!$F36,VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H36+VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H228+VLOOKUP('4.6 LCOE_Weighted'!$C36,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H420,k.a.)","v":10.739260981090375},{"$f":"IF($F36='4.5. Total LCOE'!$F36,VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I36+VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I228+VLOOKUP('4.6 LCOE_Weighted'!$C36,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I420,k.a.)","v":9.943886108451256},{"$f":"IF($F36='4.5. Total LCOE'!$F36,VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J36+VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J228+VLOOKUP('4.6 LCOE_Weighted'!$C36,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J420,k.a.)","v":1.3181440073413269},{"$f":"IF($F36='4.5. Total LCOE'!$F36,VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K36+VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K228+VLOOKUP('4.6 LCOE_Weighted'!$C36,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K420,k.a.)","v":142.75771269995155},{"$f":"IF($F36='4.5. Total LCOE'!$F36,VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L36+VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L228+VLOOKUP('4.6 LCOE_Weighted'!$C36,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L420,k.a.)","v":205.26671292805861},{"$f":"IF($F36='4.5. Total LCOE'!$F36,VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M36+VLOOKUP($C36,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M228+VLOOKUP('4.6 LCOE_Weighted'!$C36,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M420,k.a.)","v":0.20526671292805862}]
[{"$f":"'4.5. Total LCOE'!A37","v":"gas"},{"$f":"'4.5. Total LCOE'!B37","v":"gas"},{"$f":"'4.5. Total LCOE'!C37","v":"Northrhine-Westphalia"},"sMFH",{"$f":"'4.5. Total LCOE'!E37","v":"high"},{"$f":"'4.5. Total LCOE'!F37","v":2022},{"$f":"IF($F37='4.5. Total LCOE'!$F37,VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G37+VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G229+VLOOKUP('4.6 LCOE_Weighted'!$C37,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G421,k.a.)","v":26.625684158331243},{"$f":"IF($F37='4.5. Total LCOE'!$F37,VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H37+VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H229+VLOOKUP('4.6 LCOE_Weighted'!$C37,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H421,k.a.)","v":7.4864218572413028},{"$f":"IF($F37='4.5. Total LCOE'!$F37,VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I37+VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I229+VLOOKUP('4.6 LCOE_Weighted'!$C37,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I421,k.a.)","v":6.536108225038002},{"$f":"IF($F37='4.5. Total LCOE'!$F37,VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J37+VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J229+VLOOKUP('4.6 LCOE_Weighted'!$C37,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J421,k.a.)","v":0.91888837834629311},{"$f":"IF($F37='4.5. Total LCOE'!$F37,VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K37+VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K229+VLOOKUP('4.6 LCOE_Weighted'!$C37,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K421,k.a.)","v":142.75771269995155},{"$f":"IF($F37='4.5. Total LCOE'!$F37,VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L37+VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L229+VLOOKUP('4.6 LCOE_Weighted'!$C37,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L421,k.a.)","v":184.32481531890841},{"$f":"IF($F37='4.5. Total LCOE'!$F37,VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M37+VLOOKUP($C37,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M229+VLOOKUP('4.6 LCOE_Weighted'!$C37,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M421,k.a.)","v":0.18432481531890843}]
[{"$f":"'4.5. Total LCOE'!A38","v":"gas"},{"$f":"'4.5. Total LCOE'!B38","v":"gas"},{"$f":"'4.5. Total LCOE'!C38","v":"Northrhine-Westphalia"},"lMFH",{"$f":"'4.5. Total LCOE'!E38","v":"high"},{"$f":"'4.5. Total LCOE'!F38","v":2022},{"$f":"IF($F38='4.5. Total LCOE'!$F38,VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G38+VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G230+VLOOKUP('4.6 LCOE_Weighted'!$C38,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G422,k.a.)","v":10.186190996013814},{"$f":"IF($F38='4.5. Total LCOE'!$F38,VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H38+VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H230+VLOOKUP('4.6 LCOE_Weighted'!$C38,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H422,k.a.)","v":3.5947077466370976},{"$f":"IF($F38='4.5. Total LCOE'!$F38,VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I38+VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I230+VLOOKUP('4.6 LCOE_Weighted'!$C38,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I422,k.a.)","v":2.5005196619528549},{"$f":"IF($F38='4.5. Total LCOE'!$F38,VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J38+VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J230+VLOOKUP('4.6 LCOE_Weighted'!$C38,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J422,k.a.)","v":0.44121681023641951},{"$f":"IF($F38='4.5. Total LCOE'!$F38,VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K38+VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K230+VLOOKUP('4.6 LCOE_Weighted'!$C38,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K422,k.a.)","v":142.75771269995155},{"$f":"IF($F38='4.5. Total LCOE'!$F38,VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L38+VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L230+VLOOKUP('4.6 LCOE_Weighted'!$C38,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L422,k.a.)","v":159.48034791479174},{"$f":"IF($F38='4.5. Total LCOE'!$F38,VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M38+VLOOKUP($C38,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M230+VLOOKUP('4.6 LCOE_Weighted'!$C38,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M422,k.a.)","v":0.15948034791479174}]
[{"$f":"'4.5. Total LCOE'!A39","v":"gas"},{"$f":"'4.5. Total LCOE'!B39","v":"gas"},{"$f":"'4.5. Total LCOE'!C39","v":"Rhineland-Palatinate"},"SFH",{"$f":"'4.5. Total LCOE'!E39","v":"high"},{"$f":"'4.5. Total LCOE'!F39","v":2022},{"$f":"IF($F39='4.5. Total LCOE'!$F39,VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G39+VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G231+VLOOKUP('4.6 LCOE_Weighted'!$C39,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G423,k.a.)","v":39.490331927954983},{"$f":"IF($F39='4.5. Total LCOE'!$F39,VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H39+VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H231+VLOOKUP('4.6 LCOE_Weighted'!$C39,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H423,k.a.)","v":10.675543037262539},{"$f":"IF($F39='4.5. Total LCOE'!$F39,VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I39+VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I231+VLOOKUP('4.6 LCOE_Weighted'!$C39,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I423,k.a.)","v":9.6941390046130742},{"$f":"IF($F39='4.5. Total LCOE'!$F39,VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J39+VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J231+VLOOKUP('4.6 LCOE_Weighted'!$C39,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J423,k.a.)","v":1.3103232247041734},{"$f":"IF($F39='4.5. Total LCOE'!$F39,VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K39+VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K231+VLOOKUP('4.6 LCOE_Weighted'!$C39,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K423,k.a.)","v":142.90047041265149},{"$f":"IF($F39='4.5. Total LCOE'!$F39,VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L39+VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L231+VLOOKUP('4.6 LCOE_Weighted'!$C39,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L423,k.a.)","v":204.07080760718628},{"$f":"IF($F39='4.5. Total LCOE'!$F39,VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M39+VLOOKUP($C39,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M231+VLOOKUP('4.6 LCOE_Weighted'!$C39,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M423,k.a.)","v":0.20407080760718627}]
[{"$f":"'4.5. Total LCOE'!A40","v":"gas"},{"$f":"'4.5. Total LCOE'!B40","v":"gas"},{"$f":"'4.5. Total LCOE'!C40","v":"Rhineland-Palatinate"},"sMFH",{"$f":"'4.5. Total LCOE'!E40","v":"high"},{"$f":"'4.5. Total LCOE'!F40","v":2022},{"$f":"IF($F40='4.5. Total LCOE'!$F40,VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G40+VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G232+VLOOKUP('4.6 LCOE_Weighted'!$C40,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G424,k.a.)","v":25.912607111259078},{"$f":"IF($F40='4.5. Total LCOE'!$F40,VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H40+VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H232+VLOOKUP('4.6 LCOE_Weighted'!$C40,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H424,k.a.)","v":7.4541945742562401},{"$f":"IF($F40='4.5. Total LCOE'!$F40,VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I40+VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I232+VLOOKUP('4.6 LCOE_Weighted'!$C40,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I424,k.a.)","v":6.3610611267272583},{"$f":"IF($F40='4.5. Total LCOE'!$F40,VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J40+VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J232+VLOOKUP('4.6 LCOE_Weighted'!$C40,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J424,k.a.)","v":0.91493278028284541},{"$f":"IF($F40='4.5. Total LCOE'!$F40,VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K40+VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K232+VLOOKUP('4.6 LCOE_Weighted'!$C40,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K424,k.a.)","v":142.90047041265149},{"$f":"IF($F40='4.5. Total LCOE'!$F40,VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L40+VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L232+VLOOKUP('4.6 LCOE_Weighted'!$C40,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L424,k.a.)","v":183.54326600517692},{"$f":"IF($F40='4.5. Total LCOE'!$F40,VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M40+VLOOKUP($C40,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M232+VLOOKUP('4.6 LCOE_Weighted'!$C40,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M424,k.a.)","v":0.18354326600517692}]
[{"$f":"'4.5. Total LCOE'!A41","v":"gas"},{"$f":"'4.5. Total LCOE'!B41","v":"gas"},{"$f":"'4.5. Total LCOE'!C41","v":"Rhineland-Palatinate"},"lMFH",{"$f":"'4.5. Total LCOE'!E41","v":"high"},{"$f":"'4.5. Total LCOE'!F41","v":2022},{"$f":"IF($F41='4.5. Total LCOE'!$F41,VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G41+VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G233+VLOOKUP('4.6 LCOE_Weighted'!$C41,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G425,k.a.)","v":9.9166877760632808},{"$f":"IF($F41='4.5. Total LCOE'!$F41,VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H41+VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H233+VLOOKUP('4.6 LCOE_Weighted'!$C41,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H425,k.a.)","v":3.6033020572922712},{"$f":"IF($F41='4.5. Total LCOE'!$F41,VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I41+VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I233+VLOOKUP('4.6 LCOE_Weighted'!$C41,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I425,k.a.)","v":2.4343616544395816},{"$f":"IF($F41='4.5. Total LCOE'!$F41,VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J41+VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J233+VLOOKUP('4.6 LCOE_Weighted'!$C41,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J425,k.a.)","v":0.44227168161977581},{"$f":"IF($F41='4.5. Total LCOE'!$F41,VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K41+VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K233+VLOOKUP('4.6 LCOE_Weighted'!$C41,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K425,k.a.)","v":142.90047041265149},{"$f":"IF($F41='4.5. Total LCOE'!$F41,VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L41+VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L233+VLOOKUP('4.6 LCOE_Weighted'!$C41,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L425,k.a.)","v":159.29709358206642},{"$f":"IF($F41='4.5. Total LCOE'!$F41,VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M41+VLOOKUP($C41,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M233+VLOOKUP('4.6 LCOE_Weighted'!$C41,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M425,k.a.)","v":0.1592970935820664}]
[{"$f":"'4.5. Total LCOE'!A42","v":"gas"},{"$f":"'4.5. Total LCOE'!B42","v":"gas"},{"$f":"'4.5. Total LCOE'!C42","v":"Saarland"},"SFH",{"$f":"'4.5. Total LCOE'!E42","v":"high"},{"$f":"'4.5. Total LCOE'!F42","v":2022},{"$f":"IF($F42='4.5. Total LCOE'!$F42,VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G42+VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G234+VLOOKUP('4.6 LCOE_Weighted'!$C42,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G426,k.a.)","v":39.62136193214652},{"$f":"IF($F42='4.5. Total LCOE'!$F42,VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H42+VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H234+VLOOKUP('4.6 LCOE_Weighted'!$C42,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H426,k.a.)","v":10.039632292374442},{"$f":"IF($F42='4.5. Total LCOE'!$F42,VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I42+VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I234+VLOOKUP('4.6 LCOE_Weighted'!$C42,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I426,k.a.)","v":9.7263044236509586},{"$f":"IF($F42='4.5. Total LCOE'!$F42,VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J42+VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J234+VLOOKUP('4.6 LCOE_Weighted'!$C42,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J426,k.a.)","v":1.2322711185998392},{"$f":"IF($F42='4.5. Total LCOE'!$F42,VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K42+VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K234+VLOOKUP('4.6 LCOE_Weighted'!$C42,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K426,k.a.)","v":142.75771269995158},{"$f":"IF($F42='4.5. Total LCOE'!$F42,VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L42+VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L234+VLOOKUP('4.6 LCOE_Weighted'!$C42,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L426,k.a.)","v":203.37728246672333},{"$f":"IF($F42='4.5. Total LCOE'!$F42,VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M42+VLOOKUP($C42,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M234+VLOOKUP('4.6 LCOE_Weighted'!$C42,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M426,k.a.)","v":0.20337728246672332}]
[{"$f":"'4.5. Total LCOE'!A43","v":"gas"},{"$f":"'4.5. Total LCOE'!B43","v":"gas"},{"$f":"'4.5. Total LCOE'!C43","v":"Saarland"},"sMFH",{"$f":"'4.5. Total LCOE'!E43","v":"high"},{"$f":"'4.5. Total LCOE'!F43","v":2022},{"$f":"IF($F43='4.5. Total LCOE'!$F43,VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G43+VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G235+VLOOKUP('4.6 LCOE_Weighted'!$C43,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G427,k.a.)","v":26.200839707454978},{"$f":"IF($F43='4.5. Total LCOE'!$F43,VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H43+VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H235+VLOOKUP('4.6 LCOE_Weighted'!$C43,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H427,k.a.)","v":6.9701308233139407},{"$f":"IF($F43='4.5. Total LCOE'!$F43,VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I43+VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I235+VLOOKUP('4.6 LCOE_Weighted'!$C43,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I427,k.a.)","v":6.4318168463368366},{"$f":"IF($F43='4.5. Total LCOE'!$F43,VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J43+VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J235+VLOOKUP('4.6 LCOE_Weighted'!$C43,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J427,k.a.)","v":0.85551847481068521},{"$f":"IF($F43='4.5. Total LCOE'!$F43,VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K43+VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K235+VLOOKUP('4.6 LCOE_Weighted'!$C43,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K427,k.a.)","v":142.75771269995158},{"$f":"IF($F43='4.5. Total LCOE'!$F43,VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L43+VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L235+VLOOKUP('4.6 LCOE_Weighted'!$C43,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L427,k.a.)","v":183.21601855186799},{"$f":"IF($F43='4.5. Total LCOE'!$F43,VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M43+VLOOKUP($C43,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M235+VLOOKUP('4.6 LCOE_Weighted'!$C43,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M427,k.a.)","v":0.183216018551868}]
[{"$f":"'4.5. Total LCOE'!A44","v":"gas"},{"$f":"'4.5. Total LCOE'!B44","v":"gas"},{"$f":"'4.5. Total LCOE'!C44","v":"Saarland"},"lMFH",{"$f":"'4.5. Total LCOE'!E44","v":"high"},{"$f":"'4.5. Total LCOE'!F44","v":2022},{"$f":"IF($F44='4.5. Total LCOE'!$F44,VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G44+VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G236+VLOOKUP('4.6 LCOE_Weighted'!$C44,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G428,k.a.)","v":10.008541732019832},{"$f":"IF($F44='4.5. Total LCOE'!$F44,VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H44+VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H236+VLOOKUP('4.6 LCOE_Weighted'!$C44,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H428,k.a.)","v":3.2870523185570244},{"$f":"IF($F44='4.5. Total LCOE'!$F44,VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I44+VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I236+VLOOKUP('4.6 LCOE_Weighted'!$C44,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I428,k.a.)","v":2.4569100852502146},{"$f":"IF($F44='4.5. Total LCOE'!$F44,VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J44+VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J236+VLOOKUP('4.6 LCOE_Weighted'!$C44,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J428,k.a.)","v":0.40345497917897133},{"$f":"IF($F44='4.5. Total LCOE'!$F44,VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K44+VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K236+VLOOKUP('4.6 LCOE_Weighted'!$C44,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K428,k.a.)","v":142.75771269995158},{"$f":"IF($F44='4.5. Total LCOE'!$F44,VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L44+VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L236+VLOOKUP('4.6 LCOE_Weighted'!$C44,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L428,k.a.)","v":158.91367181495761},{"$f":"IF($F44='4.5. Total LCOE'!$F44,VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M44+VLOOKUP($C44,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M236+VLOOKUP('4.6 LCOE_Weighted'!$C44,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M428,k.a.)","v":0.15891367181495761}]
[{"$f":"'4.5. Total LCOE'!A45","v":"gas"},{"$f":"'4.5. Total LCOE'!B45","v":"gas"},{"$f":"'4.5. Total LCOE'!C45","v":"Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E45","v":"high"},{"$f":"'4.5. Total LCOE'!F45","v":2022},{"$f":"IF($F45='4.5. Total LCOE'!$F45,VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G45+VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G237+VLOOKUP('4.6 LCOE_Weighted'!$C45,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G429,k.a.)","v":34.979617552908273},{"$f":"IF($F45='4.5. Total LCOE'!$F45,VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H45+VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H237+VLOOKUP('4.6 LCOE_Weighted'!$C45,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H429,k.a.)","v":8.8508582218446978},{"$f":"IF($F45='4.5. Total LCOE'!$F45,VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I45+VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I237+VLOOKUP('4.6 LCOE_Weighted'!$C45,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I429,k.a.)","v":8.5868428633300802},{"$f":"IF($F45='4.5. Total LCOE'!$F45,VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J45+VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J237+VLOOKUP('4.6 LCOE_Weighted'!$C45,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J429,k.a.)","v":1.0863602016465532},{"$f":"IF($F45='4.5. Total LCOE'!$F45,VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K45+VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K237+VLOOKUP('4.6 LCOE_Weighted'!$C45,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K429,k.a.)","v":142.90047041265152},{"$f":"IF($F45='4.5. Total LCOE'!$F45,VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L45+VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L237+VLOOKUP('4.6 LCOE_Weighted'!$C45,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L429,k.a.)","v":196.4041492523811},{"$f":"IF($F45='4.5. Total LCOE'!$F45,VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M45+VLOOKUP($C45,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M237+VLOOKUP('4.6 LCOE_Weighted'!$C45,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M429,k.a.)","v":0.19640414925238112}]
[{"$f":"'4.5. Total LCOE'!A46","v":"gas"},{"$f":"'4.5. Total LCOE'!B46","v":"gas"},{"$f":"'4.5. Total LCOE'!C46","v":"Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E46","v":"high"},{"$f":"'4.5. Total LCOE'!F46","v":2022},{"$f":"IF($F46='4.5. Total LCOE'!$F46,VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G46+VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G238+VLOOKUP('4.6 LCOE_Weighted'!$C46,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G430,k.a.)","v":23.117391979296997},{"$f":"IF($F46='4.5. Total LCOE'!$F46,VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H46+VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H238+VLOOKUP('4.6 LCOE_Weighted'!$C46,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H430,k.a.)","v":6.1322682359415364},{"$f":"IF($F46='4.5. Total LCOE'!$F46,VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I46+VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I238+VLOOKUP('4.6 LCOE_Weighted'!$C46,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I430,k.a.)","v":5.6748880125971066},{"$f":"IF($F46='4.5. Total LCOE'!$F46,VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J46+VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J238+VLOOKUP('4.6 LCOE_Weighted'!$C46,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J430,k.a.)","v":0.7526786657712089},{"$f":"IF($F46='4.5. Total LCOE'!$F46,VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K46+VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K238+VLOOKUP('4.6 LCOE_Weighted'!$C46,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K430,k.a.)","v":142.90047041265152},{"$f":"IF($F46='4.5. Total LCOE'!$F46,VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L46+VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L238+VLOOKUP('4.6 LCOE_Weighted'!$C46,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L430,k.a.)","v":178.57769730625836},{"$f":"IF($F46='4.5. Total LCOE'!$F46,VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M46+VLOOKUP($C46,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M238+VLOOKUP('4.6 LCOE_Weighted'!$C46,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M430,k.a.)","v":0.17857769730625836}]
[{"$f":"'4.5. Total LCOE'!A47","v":"gas"},{"$f":"'4.5. Total LCOE'!B47","v":"gas"},{"$f":"'4.5. Total LCOE'!C47","v":"Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E47","v":"high"},{"$f":"'4.5. Total LCOE'!F47","v":2022},{"$f":"IF($F47='4.5. Total LCOE'!$F47,VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G47+VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G239+VLOOKUP('4.6 LCOE_Weighted'!$C47,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G431,k.a.)","v":8.942397117692682},{"$f":"IF($F47='4.5. Total LCOE'!$F47,VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H47+VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H239+VLOOKUP('4.6 LCOE_Weighted'!$C47,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H431,k.a.)","v":2.9368316917119923},{"$f":"IF($F47='4.5. Total LCOE'!$F47,VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I47+VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I239+VLOOKUP('4.6 LCOE_Weighted'!$C47,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I431,k.a.)","v":2.1951914927308476},{"$f":"IF($F47='4.5. Total LCOE'!$F47,VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J47+VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J239+VLOOKUP('4.6 LCOE_Weighted'!$C47,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J431,k.a.)","v":0.36046866742661177},{"$f":"IF($F47='4.5. Total LCOE'!$F47,VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K47+VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K239+VLOOKUP('4.6 LCOE_Weighted'!$C47,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K431,k.a.)","v":142.90047041265152},{"$f":"IF($F47='4.5. Total LCOE'!$F47,VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L47+VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L239+VLOOKUP('4.6 LCOE_Weighted'!$C47,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L431,k.a.)","v":157.33535938221365},{"$f":"IF($F47='4.5. Total LCOE'!$F47,VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M47+VLOOKUP($C47,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M239+VLOOKUP('4.6 LCOE_Weighted'!$C47,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M431,k.a.)","v":0.15733535938221366}]
[{"$f":"'4.5. Total LCOE'!A48","v":"gas"},{"$f":"'4.5. Total LCOE'!B48","v":"gas"},{"$f":"'4.5. Total LCOE'!C48","v":"Saxony-Anhalt"},"SFH",{"$f":"'4.5. Total LCOE'!E48","v":"high"},{"$f":"'4.5. Total LCOE'!F48","v":2022},{"$f":"IF($F48='4.5. Total LCOE'!$F48,VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G48+VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G240+VLOOKUP('4.6 LCOE_Weighted'!$C48,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G432,k.a.)","v":36.734352514477472},{"$f":"IF($F48='4.5. Total LCOE'!$F48,VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H48+VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H240+VLOOKUP('4.6 LCOE_Weighted'!$C48,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H432,k.a.)","v":8.9891774019798643},{"$f":"IF($F48='4.5. Total LCOE'!$F48,VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I48+VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I240+VLOOKUP('4.6 LCOE_Weighted'!$C48,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I432,k.a.)","v":9.0175975266421027},{"$f":"IF($F48='4.5. Total LCOE'!$F48,VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J48+VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J240+VLOOKUP('4.6 LCOE_Weighted'!$C48,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J432,k.a.)","v":1.1033375894497337},{"$f":"IF($F48='4.5. Total LCOE'!$F48,VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K48+VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K240+VLOOKUP('4.6 LCOE_Weighted'!$C48,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K432,k.a.)","v":142.90047041265149},{"$f":"IF($F48='4.5. Total LCOE'!$F48,VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L48+VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L240+VLOOKUP('4.6 LCOE_Weighted'!$C48,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L432,k.a.)","v":198.7449354452007},{"$f":"IF($F48='4.5. Total LCOE'!$F48,VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M48+VLOOKUP($C48,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M240+VLOOKUP('4.6 LCOE_Weighted'!$C48,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M432,k.a.)","v":0.19874493544520067}]
[{"$f":"'4.5. Total LCOE'!A49","v":"gas"},{"$f":"'4.5. Total LCOE'!B49","v":"gas"},{"$f":"'4.5. Total LCOE'!C49","v":"Saxony-Anhalt"},"sMFH",{"$f":"'4.5. Total LCOE'!E49","v":"high"},{"$f":"'4.5. Total LCOE'!F49","v":2022},{"$f":"IF($F49='4.5. Total LCOE'!$F49,VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G49+VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G241+VLOOKUP('4.6 LCOE_Weighted'!$C49,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G433,k.a.)","v":24.360238658002643},{"$f":"IF($F49='4.5. Total LCOE'!$F49,VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H49+VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H241+VLOOKUP('4.6 LCOE_Weighted'!$C49,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H433,k.a.)","v":6.209907818040266},{"$f":"IF($F49='4.5. Total LCOE'!$F49,VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I49+VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I241+VLOOKUP('4.6 LCOE_Weighted'!$C49,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I433,k.a.)","v":5.9799836620025042},{"$f":"IF($F49='4.5. Total LCOE'!$F49,VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J49+VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J241+VLOOKUP('4.6 LCOE_Weighted'!$C49,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J433,k.a.)","v":0.76220819951250884},{"$f":"IF($F49='4.5. Total LCOE'!$F49,VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K49+VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K241+VLOOKUP('4.6 LCOE_Weighted'!$C49,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K433,k.a.)","v":142.90047041265149},{"$f":"IF($F49='4.5. Total LCOE'!$F49,VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L49+VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L241+VLOOKUP('4.6 LCOE_Weighted'!$C49,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L433,k.a.)","v":180.2128087502094},{"$f":"IF($F49='4.5. Total LCOE'!$F49,VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M49+VLOOKUP($C49,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M241+VLOOKUP('4.6 LCOE_Weighted'!$C49,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M433,k.a.)","v":0.18021280875020942}]
[{"$f":"'4.5. Total LCOE'!A50","v":"gas"},{"$f":"'4.5. Total LCOE'!B50","v":"gas"},{"$f":"'4.5. Total LCOE'!C50","v":"Saxony-Anhalt"},"lMFH",{"$f":"'4.5. Total LCOE'!E50","v":"high"},{"$f":"'4.5. Total LCOE'!F50","v":2022},{"$f":"IF($F50='4.5. Total LCOE'!$F50,VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G50+VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G242+VLOOKUP('4.6 LCOE_Weighted'!$C50,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G434,k.a.)","v":9.3955763405506332},{"$f":"IF($F50='4.5. Total LCOE'!$F50,VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H50+VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H242+VLOOKUP('4.6 LCOE_Weighted'!$C50,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H434,k.a.)","v":2.9260057475077854},{"$f":"IF($F50='4.5. Total LCOE'!$F50,VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I50+VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I242+VLOOKUP('4.6 LCOE_Weighted'!$C50,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I434,k.a.)","v":2.3064385288003924},{"$f":"IF($F50='4.5. Total LCOE'!$F50,VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J50+VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J242+VLOOKUP('4.6 LCOE_Weighted'!$C50,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J434,k.a.)","v":0.3591398838630393},{"$f":"IF($F50='4.5. Total LCOE'!$F50,VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K50+VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K242+VLOOKUP('4.6 LCOE_Weighted'!$C50,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K434,k.a.)","v":142.90047041265149},{"$f":"IF($F50='4.5. Total LCOE'!$F50,VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L50+VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L242+VLOOKUP('4.6 LCOE_Weighted'!$C50,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L434,k.a.)","v":157.88763091337336},{"$f":"IF($F50='4.5. Total LCOE'!$F50,VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M50+VLOOKUP($C50,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M242+VLOOKUP('4.6 LCOE_Weighted'!$C50,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M434,k.a.)","v":0.15788763091337332}]
[{"$f":"'4.5. Total LCOE'!A51","v":"gas"},{"$f":"'4.5. Total LCOE'!B51","v":"gas"},{"$f":"'4.5. Total LCOE'!C51","v":"Schleswig-Holstein"},"SFH",{"$f":"'4.5. Total LCOE'!E51","v":"high"},{"$f":"'4.5. Total LCOE'!F51","v":2022},{"$f":"IF($F51='4.5. Total LCOE'!$F51,VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G51+VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G243+VLOOKUP('4.6 LCOE_Weighted'!$C51,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G435,k.a.)","v":38.143350615337333},{"$f":"IF($F51='4.5. Total LCOE'!$F51,VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H51+VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H243+VLOOKUP('4.6 LCOE_Weighted'!$C51,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H435,k.a.)","v":10.263778150519386},{"$f":"IF($F51='4.5. Total LCOE'!$F51,VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I51+VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I243+VLOOKUP('4.6 LCOE_Weighted'!$C51,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I435,k.a.)","v":9.3634802473011831},{"$f":"IF($F51='4.5. Total LCOE'!$F51,VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J51+VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J243+VLOOKUP('4.6 LCOE_Weighted'!$C51,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J435,k.a.)","v":1.2597829297202106},{"$f":"IF($F51='4.5. Total LCOE'!$F51,VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K51+VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K243+VLOOKUP('4.6 LCOE_Weighted'!$C51,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K435,k.a.)","v":142.75771269995155},{"$f":"IF($F51='4.5. Total LCOE'!$F51,VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L51+VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L243+VLOOKUP('4.6 LCOE_Weighted'!$C51,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L435,k.a.)","v":201.78810464282967},{"$f":"IF($F51='4.5. Total LCOE'!$F51,VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M51+VLOOKUP($C51,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M243+VLOOKUP('4.6 LCOE_Weighted'!$C51,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M435,k.a.)","v":0.20178810464282967}]
[{"$f":"'4.5. Total LCOE'!A52","v":"gas"},{"$f":"'4.5. Total LCOE'!B52","v":"gas"},{"$f":"'4.5. Total LCOE'!C52","v":"Schleswig-Holstein"},"sMFH",{"$f":"'4.5. Total LCOE'!E52","v":"high"},{"$f":"'4.5. Total LCOE'!F52","v":2022},{"$f":"IF($F52='4.5. Total LCOE'!$F52,VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G52+VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G244+VLOOKUP('4.6 LCOE_Weighted'!$C52,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G436,k.a.)","v":25.051780701694518},{"$f":"IF($F52='4.5. Total LCOE'!$F52,VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H52+VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H244+VLOOKUP('4.6 LCOE_Weighted'!$C52,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H436,k.a.)","v":7.1616248320762983},{"$f":"IF($F52='4.5. Total LCOE'!$F52,VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I52+VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I244+VLOOKUP('4.6 LCOE_Weighted'!$C52,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I436,k.a.)","v":6.1497443191505283},{"$f":"IF($F52='4.5. Total LCOE'!$F52,VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J52+VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J244+VLOOKUP('4.6 LCOE_Weighted'!$C52,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J436,k.a.)","v":0.8790225763067121},{"$f":"IF($F52='4.5. Total LCOE'!$F52,VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K52+VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K244+VLOOKUP('4.6 LCOE_Weighted'!$C52,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K436,k.a.)","v":142.75771269995155},{"$f":"IF($F52='4.5. Total LCOE'!$F52,VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L52+VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L244+VLOOKUP('4.6 LCOE_Weighted'!$C52,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L436,k.a.)","v":181.99988512917963},{"$f":"IF($F52='4.5. Total LCOE'!$F52,VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M52+VLOOKUP($C52,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M244+VLOOKUP('4.6 LCOE_Weighted'!$C52,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M436,k.a.)","v":0.18199988512917958}]
[{"$f":"'4.5. Total LCOE'!A53","v":"gas"},{"$f":"'4.5. Total LCOE'!B53","v":"gas"},{"$f":"'4.5. Total LCOE'!C53","v":"Schleswig-Holstein"},"lMFH",{"$f":"'4.5. Total LCOE'!E53","v":"high"},{"$f":"'4.5. Total LCOE'!F53","v":2022},{"$f":"IF($F53='4.5. Total LCOE'!$F53,VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G53+VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G245+VLOOKUP('4.6 LCOE_Weighted'!$C53,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G437,k.a.)","v":9.6019869071348136},{"$f":"IF($F53='4.5. Total LCOE'!$F53,VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H53+VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H245+VLOOKUP('4.6 LCOE_Weighted'!$C53,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H437,k.a.)","v":3.4619202082181175},{"$f":"IF($F53='4.5. Total LCOE'!$F53,VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I53+VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I245+VLOOKUP('4.6 LCOE_Weighted'!$C53,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I437,k.a.)","v":2.3571084681703258},{"$f":"IF($F53='4.5. Total LCOE'!$F53,VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J53+VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J245+VLOOKUP('4.6 LCOE_Weighted'!$C53,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J437,k.a.)","v":0.42491837980207381},{"$f":"IF($F53='4.5. Total LCOE'!$F53,VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K53+VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K245+VLOOKUP('4.6 LCOE_Weighted'!$C53,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K437,k.a.)","v":142.75771269995155},{"$f":"IF($F53='4.5. Total LCOE'!$F53,VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L53+VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L245+VLOOKUP('4.6 LCOE_Weighted'!$C53,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L437,k.a.)","v":158.60364666327689},{"$f":"IF($F53='4.5. Total LCOE'!$F53,VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M53+VLOOKUP($C53,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M245+VLOOKUP('4.6 LCOE_Weighted'!$C53,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M437,k.a.)","v":0.15860364666327686}]
[{"$f":"'4.5. Total LCOE'!A54","v":"gas"},{"$f":"'4.5. Total LCOE'!B54","v":"gas"},{"$f":"'4.5. Total LCOE'!C54","v":"Thuringia"},"SFH",{"$f":"'4.5. Total LCOE'!E54","v":"high"},{"$f":"'4.5. Total LCOE'!F54","v":2022},{"$f":"IF($F54='4.5. Total LCOE'!$F54,VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G54+VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G246+VLOOKUP('4.6 LCOE_Weighted'!$C54,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G438,k.a.)","v":34.765699033308898},{"$f":"IF($F54='4.5. Total LCOE'!$F54,VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H54+VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H246+VLOOKUP('4.6 LCOE_Weighted'!$C54,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H438,k.a.)","v":8.7296790860776312},{"$f":"IF($F54='4.5. Total LCOE'!$F54,VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I54+VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I246+VLOOKUP('4.6 LCOE_Weighted'!$C54,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I438,k.a.)","v":8.5343298617062739},{"$f":"IF($F54='4.5. Total LCOE'!$F54,VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J54+VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J246+VLOOKUP('4.6 LCOE_Weighted'!$C54,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J438,k.a.)","v":1.0714865942440128},{"$f":"IF($F54='4.5. Total LCOE'!$F54,VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K54+VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K246+VLOOKUP('4.6 LCOE_Weighted'!$C54,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K438,k.a.)","v":142.61495498725159},{"$f":"IF($F54='4.5. Total LCOE'!$F54,VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L54+VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L246+VLOOKUP('4.6 LCOE_Weighted'!$C54,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L438,k.a.)","v":195.71614956258844},{"$f":"IF($F54='4.5. Total LCOE'!$F54,VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M54+VLOOKUP($C54,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M246+VLOOKUP('4.6 LCOE_Weighted'!$C54,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M438,k.a.)","v":0.1957161495625884}]
[{"$f":"'4.5. Total LCOE'!A55","v":"gas"},{"$f":"'4.5. Total LCOE'!B55","v":"gas"},{"$f":"'4.5. Total LCOE'!C55","v":"Thuringia"},"sMFH",{"$f":"'4.5. Total LCOE'!E55","v":"high"},{"$f":"'4.5. Total LCOE'!F55","v":2022},{"$f":"IF($F55='4.5. Total LCOE'!$F55,VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G55+VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G247+VLOOKUP('4.6 LCOE_Weighted'!$C55,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G439,k.a.)","v":23.011074339507218},{"$f":"IF($F55='4.5. Total LCOE'!$F55,VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H55+VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H247+VLOOKUP('4.6 LCOE_Weighted'!$C55,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H439,k.a.)","v":6.0464809309888725},{"$f":"IF($F55='4.5. Total LCOE'!$F55,VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I55+VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I247+VLOOKUP('4.6 LCOE_Weighted'!$C55,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I439,k.a.)","v":5.6487890175153508},{"$f":"IF($F55='4.5. Total LCOE'!$F55,VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J55+VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J247+VLOOKUP('4.6 LCOE_Weighted'!$C55,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J439,k.a.)","v":0.74214907512913153},{"$f":"IF($F55='4.5. Total LCOE'!$F55,VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K55+VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K247+VLOOKUP('4.6 LCOE_Weighted'!$C55,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K439,k.a.)","v":142.61495498725159},{"$f":"IF($F55='4.5. Total LCOE'!$F55,VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L55+VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L247+VLOOKUP('4.6 LCOE_Weighted'!$C55,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L439,k.a.)","v":178.06344835039215},{"$f":"IF($F55='4.5. Total LCOE'!$F55,VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M55+VLOOKUP($C55,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M247+VLOOKUP('4.6 LCOE_Weighted'!$C55,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M439,k.a.)","v":0.17806344835039215}]
[{"$f":"'4.5. Total LCOE'!A56","v":"gas"},{"$f":"'4.5. Total LCOE'!B56","v":"gas"},{"$f":"'4.5. Total LCOE'!C56","v":"Thuringia"},"lMFH",{"$f":"'4.5. Total LCOE'!E56","v":"high"},{"$f":"'4.5. Total LCOE'!F56","v":2022},{"$f":"IF($F56='4.5. Total LCOE'!$F56,VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G56+VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G248+VLOOKUP('4.6 LCOE_Weighted'!$C56,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G440,k.a.)","v":8.878670771615468},{"$f":"IF($F56='4.5. Total LCOE'!$F56,VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H56+VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H248+VLOOKUP('4.6 LCOE_Weighted'!$C56,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H440,k.a.)","v":2.8798929493644581},{"$f":"IF($F56='4.5. Total LCOE'!$F56,VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I56+VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I248+VLOOKUP('4.6 LCOE_Weighted'!$C56,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I440,k.a.)","v":2.1795478648612301},{"$f":"IF($F56='4.5. Total LCOE'!$F56,VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J56+VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J248+VLOOKUP('4.6 LCOE_Weighted'!$C56,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J440,k.a.)","v":0.35347996847022101},{"$f":"IF($F56='4.5. Total LCOE'!$F56,VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K56+VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K248+VLOOKUP('4.6 LCOE_Weighted'!$C56,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K440,k.a.)","v":142.61495498725159},{"$f":"IF($F56='4.5. Total LCOE'!$F56,VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L56+VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L248+VLOOKUP('4.6 LCOE_Weighted'!$C56,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L440,k.a.)","v":156.90654654156296},{"$f":"IF($F56='4.5. Total LCOE'!$F56,VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M56+VLOOKUP($C56,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M248+VLOOKUP('4.6 LCOE_Weighted'!$C56,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M440,k.a.)","v":0.15690654654156297}]
[{"$f":"'4.5. Total LCOE'!A57","v":"gas"},{"$f":"'4.5. Total LCOE'!B57","v":"gas"},{"$f":"'4.5. Total LCOE'!C57","v":"Baden-Württemberg"},"SFH",{"$f":"'4.5. Total LCOE'!E57","v":"high"},{"$f":"'4.5. Total LCOE'!F57","v":2023},{"$f":"IF($F57='4.5. Total LCOE'!$F57,VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G57+VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G249+VLOOKUP('4.6 LCOE_Weighted'!$C57,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G441,k.a.)","v":38.402003419824439},{"$f":"IF($F57='4.5. Total LCOE'!$F57,VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H57+VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H249+VLOOKUP('4.6 LCOE_Weighted'!$C57,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H441,k.a.)","v":10.594074441728894},{"$f":"IF($F57='4.5. Total LCOE'!$F57,VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I57+VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I249+VLOOKUP('4.6 LCOE_Weighted'!$C57,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I441,k.a.)","v":9.5125879721999773},{"$f":"IF($F57='4.5. Total LCOE'!$F57,VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J57+VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J249+VLOOKUP('4.6 LCOE_Weighted'!$C57,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J441,k.a.)","v":1.3003237153172358},{"$f":"IF($F57='4.5. Total LCOE'!$F57,VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K57+VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K249+VLOOKUP('4.6 LCOE_Weighted'!$C57,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K441,k.a.)","v":155.52326352612042},{"$f":"IF($F57='4.5. Total LCOE'!$F57,VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L57+VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L249+VLOOKUP('4.6 LCOE_Weighted'!$C57,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L441,k.a.)","v":215.33225307519095},{"$f":"IF($F57='4.5. Total LCOE'!$F57,VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M57+VLOOKUP($C57,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M249+VLOOKUP('4.6 LCOE_Weighted'!$C57,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M441,k.a.)","v":0.21533225307519094}]
[{"$f":"'4.5. Total LCOE'!A58","v":"gas"},{"$f":"'4.5. Total LCOE'!B58","v":"gas"},{"$f":"'4.5. Total LCOE'!C58","v":"Baden-Württemberg"},"sMFH",{"$f":"'4.5. Total LCOE'!E58","v":"high"},{"$f":"'4.5. Total LCOE'!F58","v":2023},{"$f":"IF($F58='4.5. Total LCOE'!$F58,VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G58+VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G250+VLOOKUP('4.6 LCOE_Weighted'!$C58,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G442,k.a.)","v":25.176210352988601},{"$f":"IF($F58='4.5. Total LCOE'!$F58,VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H58+VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H250+VLOOKUP('4.6 LCOE_Weighted'!$C58,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H442,k.a.)","v":7.4039553335418749},{"$f":"IF($F58='4.5. Total LCOE'!$F58,VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I58+VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I250+VLOOKUP('4.6 LCOE_Weighted'!$C58,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I442,k.a.)","v":6.2364172298829175},{"$f":"IF($F58='4.5. Total LCOE'!$F58,VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J58+VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J250+VLOOKUP('4.6 LCOE_Weighted'!$C58,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J442,k.a.)","v":0.9087663825951815},{"$f":"IF($F58='4.5. Total LCOE'!$F58,VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K58+VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K250+VLOOKUP('4.6 LCOE_Weighted'!$C58,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K442,k.a.)","v":155.52326352612042},{"$f":"IF($F58='4.5. Total LCOE'!$F58,VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L58+VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L250+VLOOKUP('4.6 LCOE_Weighted'!$C58,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L442,k.a.)","v":195.24861282512899},{"$f":"IF($F58='4.5. Total LCOE'!$F58,VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M58+VLOOKUP($C58,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M250+VLOOKUP('4.6 LCOE_Weighted'!$C58,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M442,k.a.)","v":0.19524861282512898}]
[{"$f":"'4.5. Total LCOE'!A59","v":"gas"},{"$f":"'4.5. Total LCOE'!B59","v":"gas"},{"$f":"'4.5. Total LCOE'!C59","v":"Baden-Württemberg"},"lMFH",{"$f":"'4.5. Total LCOE'!E59","v":"high"},{"$f":"'4.5. Total LCOE'!F59","v":2023},{"$f":"IF($F59='4.5. Total LCOE'!$F59,VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G59+VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G251+VLOOKUP('4.6 LCOE_Weighted'!$C59,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G443,k.a.)","v":9.636064398906198},{"$f":"IF($F59='4.5. Total LCOE'!$F59,VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H59+VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H251+VLOOKUP('4.6 LCOE_Weighted'!$C59,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H443,k.a.)","v":3.5917867658439526},{"$f":"IF($F59='4.5. Total LCOE'!$F59,VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I59+VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I251+VLOOKUP('4.6 LCOE_Weighted'!$C59,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I443,k.a.)","v":2.3869564641791419},{"$f":"IF($F59='4.5. Total LCOE'!$F59,VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J59+VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J251+VLOOKUP('4.6 LCOE_Weighted'!$C59,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J443,k.a.)","v":0.44085828711878378},{"$f":"IF($F59='4.5. Total LCOE'!$F59,VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K59+VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K251+VLOOKUP('4.6 LCOE_Weighted'!$C59,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K443,k.a.)","v":155.52326352612042},{"$f":"IF($F59='4.5. Total LCOE'!$F59,VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L59+VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L251+VLOOKUP('4.6 LCOE_Weighted'!$C59,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L443,k.a.)","v":171.57892944216849},{"$f":"IF($F59='4.5. Total LCOE'!$F59,VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M59+VLOOKUP($C59,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M251+VLOOKUP('4.6 LCOE_Weighted'!$C59,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M443,k.a.)","v":0.17157892944216852}]
[{"$f":"'4.5. Total LCOE'!A60","v":"gas"},{"$f":"'4.5. Total LCOE'!B60","v":"gas"},{"$f":"'4.5. Total LCOE'!C60","v":"Bavaria"},"SFH",{"$f":"'4.5. Total LCOE'!E60","v":"high"},{"$f":"'4.5. Total LCOE'!F60","v":2023},{"$f":"IF($F60='4.5. Total LCOE'!$F60,VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G60+VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G252+VLOOKUP('4.6 LCOE_Weighted'!$C60,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G444,k.a.)","v":36.328665660837359},{"$f":"IF($F60='4.5. Total LCOE'!$F60,VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H60+VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H252+VLOOKUP('4.6 LCOE_Weighted'!$C60,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H444,k.a.)","v":10.103251825968176},{"$f":"IF($F60='4.5. Total LCOE'!$F60,VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I60+VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I252+VLOOKUP('4.6 LCOE_Weighted'!$C60,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I444,k.a.)","v":8.998999980114462},{"$f":"IF($F60='4.5. Total LCOE'!$F60,VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J60+VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J252+VLOOKUP('4.6 LCOE_Weighted'!$C60,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J444,k.a.)","v":1.2400798222996643},{"$f":"IF($F60='4.5. Total LCOE'!$F60,VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K60+VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K252+VLOOKUP('4.6 LCOE_Weighted'!$C60,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K444,k.a.)","v":155.52326352612042},{"$f":"IF($F60='4.5. Total LCOE'!$F60,VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L60+VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L252+VLOOKUP('4.6 LCOE_Weighted'!$C60,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L444,k.a.)","v":212.19426081534007},{"$f":"IF($F60='4.5. Total LCOE'!$F60,VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M60+VLOOKUP($C60,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M252+VLOOKUP('4.6 LCOE_Weighted'!$C60,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M444,k.a.)","v":0.21219426081534007}]
[{"$f":"'4.5. Total LCOE'!A61","v":"gas"},{"$f":"'4.5. Total LCOE'!B61","v":"gas"},{"$f":"'4.5. Total LCOE'!C61","v":"Bavaria"},"sMFH",{"$f":"'4.5. Total LCOE'!E61","v":"high"},{"$f":"'4.5. Total LCOE'!F61","v":2023},{"$f":"IF($F61='4.5. Total LCOE'!$F61,VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G61+VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G253+VLOOKUP('4.6 LCOE_Weighted'!$C61,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G445,k.a.)","v":23.817213564330135},{"$f":"IF($F61='4.5. Total LCOE'!$F61,VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H61+VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H253+VLOOKUP('4.6 LCOE_Weighted'!$C61,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H445,k.a.)","v":7.0629029031245176},{"$f":"IF($F61='4.5. Total LCOE'!$F61,VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I61+VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I253+VLOOKUP('4.6 LCOE_Weighted'!$C61,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I445,k.a.)","v":5.8997791549178693},{"$f":"IF($F61='4.5. Total LCOE'!$F61,VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J61+VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J253+VLOOKUP('4.6 LCOE_Weighted'!$C61,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J445,k.a.)","v":0.86690538134608142},{"$f":"IF($F61='4.5. Total LCOE'!$F61,VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K61+VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K253+VLOOKUP('4.6 LCOE_Weighted'!$C61,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K445,k.a.)","v":155.52326352612042},{"$f":"IF($F61='4.5. Total LCOE'!$F61,VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L61+VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L253+VLOOKUP('4.6 LCOE_Weighted'!$C61,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L445,k.a.)","v":193.17006452983901},{"$f":"IF($F61='4.5. Total LCOE'!$F61,VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M61+VLOOKUP($C61,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M253+VLOOKUP('4.6 LCOE_Weighted'!$C61,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M445,k.a.)","v":0.19317006452983898}]
[{"$f":"'4.5. Total LCOE'!A62","v":"gas"},{"$f":"'4.5. Total LCOE'!B62","v":"gas"},{"$f":"'4.5. Total LCOE'!C62","v":"Bavaria"},"lMFH",{"$f":"'4.5. Total LCOE'!E62","v":"high"},{"$f":"'4.5. Total LCOE'!F62","v":2023},{"$f":"IF($F62='4.5. Total LCOE'!$F62,VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G62+VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G254+VLOOKUP('4.6 LCOE_Weighted'!$C62,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G446,k.a.)","v":9.1307893045668234},{"$f":"IF($F62='4.5. Total LCOE'!$F62,VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H62+VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H254+VLOOKUP('4.6 LCOE_Weighted'!$C62,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H446,k.a.)","v":3.4394385688064255},{"$f":"IF($F62='4.5. Total LCOE'!$F62,VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I62+VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I254+VLOOKUP('4.6 LCOE_Weighted'!$C62,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I446,k.a.)","v":2.2617944060302788},{"$f":"IF($F62='4.5. Total LCOE'!$F62,VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J62+VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J254+VLOOKUP('4.6 LCOE_Weighted'!$C62,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J446,k.a.)","v":0.42215896848709494},{"$f":"IF($F62='4.5. Total LCOE'!$F62,VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K62+VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K254+VLOOKUP('4.6 LCOE_Weighted'!$C62,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K446,k.a.)","v":155.52326352612042},{"$f":"IF($F62='4.5. Total LCOE'!$F62,VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L62+VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L254+VLOOKUP('4.6 LCOE_Weighted'!$C62,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L446,k.a.)","v":170.77744477401103},{"$f":"IF($F62='4.5. Total LCOE'!$F62,VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M62+VLOOKUP($C62,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M254+VLOOKUP('4.6 LCOE_Weighted'!$C62,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M446,k.a.)","v":0.17077744477401102}]
[{"$f":"'4.5. Total LCOE'!A63","v":"gas"},{"$f":"'4.5. Total LCOE'!B63","v":"gas"},{"$f":"'4.5. Total LCOE'!C63","v":"Berlin"},"SFH",{"$f":"'4.5. Total LCOE'!E63","v":"high"},{"$f":"'4.5. Total LCOE'!F63","v":2023},{"$f":"IF($F63='4.5. Total LCOE'!$F63,VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G63+VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G255+VLOOKUP('4.6 LCOE_Weighted'!$C63,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G447,k.a.)","v":40.163916575101865},{"$f":"IF($F63='4.5. Total LCOE'!$F63,VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H63+VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H255+VLOOKUP('4.6 LCOE_Weighted'!$C63,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H447,k.a.)","v":11.346208431013974},{"$f":"IF($F63='4.5. Total LCOE'!$F63,VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I63+VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I255+VLOOKUP('4.6 LCOE_Weighted'!$C63,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I447,k.a.)","v":9.9490327510236938},{"$f":"IF($F63='4.5. Total LCOE'!$F63,VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J63+VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J255+VLOOKUP('4.6 LCOE_Weighted'!$C63,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J447,k.a.)","v":1.3926411394341782},{"$f":"IF($F63='4.5. Total LCOE'!$F63,VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K63+VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K255+VLOOKUP('4.6 LCOE_Weighted'!$C63,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K447,k.a.)","v":155.67878678964655},{"$f":"IF($F63='4.5. Total LCOE'!$F63,VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L63+VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L255+VLOOKUP('4.6 LCOE_Weighted'!$C63,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L447,k.a.)","v":218.53058568622026},{"$f":"IF($F63='4.5. Total LCOE'!$F63,VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M63+VLOOKUP($C63,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M255+VLOOKUP('4.6 LCOE_Weighted'!$C63,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M447,k.a.)","v":0.21853058568622027}]
[{"$f":"'4.5. Total LCOE'!A64","v":"gas"},{"$f":"'4.5. Total LCOE'!B64","v":"gas"},{"$f":"'4.5. Total LCOE'!C64","v":"Berlin"},"sMFH",{"$f":"'4.5. Total LCOE'!E64","v":"high"},{"$f":"'4.5. Total LCOE'!F64","v":2023},{"$f":"IF($F64='4.5. Total LCOE'!$F64,VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G64+VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G256+VLOOKUP('4.6 LCOE_Weighted'!$C64,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G448,k.a.)","v":26.217211575707445},{"$f":"IF($F64='4.5. Total LCOE'!$F64,VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H64+VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H256+VLOOKUP('4.6 LCOE_Weighted'!$C64,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H448,k.a.)","v":7.9462087131327888},{"$f":"IF($F64='4.5. Total LCOE'!$F64,VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I64+VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I256+VLOOKUP('4.6 LCOE_Weighted'!$C64,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I448,k.a.)","v":6.4942843937915748},{"$f":"IF($F64='4.5. Total LCOE'!$F64,VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J64+VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J256+VLOOKUP('4.6 LCOE_Weighted'!$C64,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J448,k.a.)","v":0.97532292163701173},{"$f":"IF($F64='4.5. Total LCOE'!$F64,VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K64+VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K256+VLOOKUP('4.6 LCOE_Weighted'!$C64,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K448,k.a.)","v":155.67878678964655},{"$f":"IF($F64='4.5. Total LCOE'!$F64,VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L64+VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L256+VLOOKUP('4.6 LCOE_Weighted'!$C64,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L448,k.a.)","v":197.31181439391537},{"$f":"IF($F64='4.5. Total LCOE'!$F64,VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M64+VLOOKUP($C64,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M256+VLOOKUP('4.6 LCOE_Weighted'!$C64,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M448,k.a.)","v":0.19731181439391537}]
[{"$f":"'4.5. Total LCOE'!A65","v":"gas"},{"$f":"'4.5. Total LCOE'!B65","v":"gas"},{"$f":"'4.5. Total LCOE'!C65","v":"Berlin"},"lMFH",{"$f":"'4.5. Total LCOE'!E65","v":"high"},{"$f":"'4.5. Total LCOE'!F65","v":2023},{"$f":"IF($F65='4.5. Total LCOE'!$F65,VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G65+VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G257+VLOOKUP('4.6 LCOE_Weighted'!$C65,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G449,k.a.)","v":10.046870300166351},{"$f":"IF($F65='4.5. Total LCOE'!$F65,VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H65+VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H257+VLOOKUP('4.6 LCOE_Weighted'!$C65,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H449,k.a.)","v":3.8911682657021931},{"$f":"IF($F65='4.5. Total LCOE'!$F65,VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I65+VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I257+VLOOKUP('4.6 LCOE_Weighted'!$C65,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I449,k.a.)","v":2.4887174903556759},{"$f":"IF($F65='4.5. Total LCOE'!$F65,VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J65+VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J257+VLOOKUP('4.6 LCOE_Weighted'!$C65,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J449,k.a.)","v":0.47760457074499024},{"$f":"IF($F65='4.5. Total LCOE'!$F65,VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K65+VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K257+VLOOKUP('4.6 LCOE_Weighted'!$C65,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K449,k.a.)","v":155.67878678964655},{"$f":"IF($F65='4.5. Total LCOE'!$F65,VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L65+VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L257+VLOOKUP('4.6 LCOE_Weighted'!$C65,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L449,k.a.)","v":172.58314741661576},{"$f":"IF($F65='4.5. Total LCOE'!$F65,VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M65+VLOOKUP($C65,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M257+VLOOKUP('4.6 LCOE_Weighted'!$C65,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M449,k.a.)","v":0.17258314741661573}]
[{"$f":"'4.5. Total LCOE'!A66","v":"gas"},{"$f":"'4.5. Total LCOE'!B66","v":"gas"},{"$f":"'4.5. Total LCOE'!C66","v":"Brandenburg"},"SFH",{"$f":"'4.5. Total LCOE'!E66","v":"high"},{"$f":"'4.5. Total LCOE'!F66","v":2023},{"$f":"IF($F66='4.5. Total LCOE'!$F66,VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G66+VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G258+VLOOKUP('4.6 LCOE_Weighted'!$C66,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G450,k.a.)","v":34.677235290030154},{"$f":"IF($F66='4.5. Total LCOE'!$F66,VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H66+VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H258+VLOOKUP('4.6 LCOE_Weighted'!$C66,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H450,k.a.)","v":9.164112345935191},{"$f":"IF($F66='4.5. Total LCOE'!$F66,VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I66+VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I258+VLOOKUP('4.6 LCOE_Weighted'!$C66,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I450,k.a.)","v":8.589922971539524},{"$f":"IF($F66='4.5. Total LCOE'!$F66,VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J66+VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J258+VLOOKUP('4.6 LCOE_Weighted'!$C66,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J450,k.a.)","v":1.1248092203613327},{"$f":"IF($F66='4.5. Total LCOE'!$F66,VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K66+VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K258+VLOOKUP('4.6 LCOE_Weighted'!$C66,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K450,k.a.)","v":155.52326352612045},{"$f":"IF($F66='4.5. Total LCOE'!$F66,VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L66+VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L258+VLOOKUP('4.6 LCOE_Weighted'!$C66,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L450,k.a.)","v":209.07934335398662},{"$f":"IF($F66='4.5. Total LCOE'!$F66,VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M66+VLOOKUP($C66,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M258+VLOOKUP('4.6 LCOE_Weighted'!$C66,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M450,k.a.)","v":0.20907934335398665}]
[{"$f":"'4.5. Total LCOE'!A67","v":"gas"},{"$f":"'4.5. Total LCOE'!B67","v":"gas"},{"$f":"'4.5. Total LCOE'!C67","v":"Brandenburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E67","v":"high"},{"$f":"'4.5. Total LCOE'!F67","v":2023},{"$f":"IF($F67='4.5. Total LCOE'!$F67,VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G67+VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G259+VLOOKUP('4.6 LCOE_Weighted'!$C67,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G451,k.a.)","v":22.781566378813281},{"$f":"IF($F67='4.5. Total LCOE'!$F67,VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H67+VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H259+VLOOKUP('4.6 LCOE_Weighted'!$C67,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H451,k.a.)","v":6.3620307193586694},{"$f":"IF($F67='4.5. Total LCOE'!$F67,VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I67+VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I259+VLOOKUP('4.6 LCOE_Weighted'!$C67,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I451,k.a.)","v":5.6432382434271773},{"$f":"IF($F67='4.5. Total LCOE'!$F67,VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J67+VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J259+VLOOKUP('4.6 LCOE_Weighted'!$C67,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J451,k.a.)","v":0.78087986519837882},{"$f":"IF($F67='4.5. Total LCOE'!$F67,VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K67+VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K259+VLOOKUP('4.6 LCOE_Weighted'!$C67,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K451,k.a.)","v":155.52326352612045},{"$f":"IF($F67='4.5. Total LCOE'!$F67,VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L67+VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L259+VLOOKUP('4.6 LCOE_Weighted'!$C67,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L451,k.a.)","v":191.0909787329179},{"$f":"IF($F67='4.5. Total LCOE'!$F67,VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M67+VLOOKUP($C67,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M259+VLOOKUP('4.6 LCOE_Weighted'!$C67,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M451,k.a.)","v":0.19109097873291794}]
[{"$f":"'4.5. Total LCOE'!A68","v":"gas"},{"$f":"'4.5. Total LCOE'!B68","v":"gas"},{"$f":"'4.5. Total LCOE'!C68","v":"Brandenburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E68","v":"high"},{"$f":"'4.5. Total LCOE'!F68","v":2023},{"$f":"IF($F68='4.5. Total LCOE'!$F68,VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G68+VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G260+VLOOKUP('4.6 LCOE_Weighted'!$C68,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G452,k.a.)","v":8.8861233813651133},{"$f":"IF($F68='4.5. Total LCOE'!$F68,VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H68+VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H260+VLOOKUP('4.6 LCOE_Weighted'!$C68,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H452,k.a.)","v":3.1101830177830272},{"$f":"IF($F68='4.5. Total LCOE'!$F68,VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I68+VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I260+VLOOKUP('4.6 LCOE_Weighted'!$C68,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I452,k.a.)","v":2.2011880336800722},{"$f":"IF($F68='4.5. Total LCOE'!$F68,VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J68+VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J260+VLOOKUP('4.6 LCOE_Weighted'!$C68,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J452,k.a.)","v":0.38174592402998064},{"$f":"IF($F68='4.5. Total LCOE'!$F68,VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K68+VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K260+VLOOKUP('4.6 LCOE_Weighted'!$C68,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K452,k.a.)","v":155.52326352612045},{"$f":"IF($F68='4.5. Total LCOE'!$F68,VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L68+VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L260+VLOOKUP('4.6 LCOE_Weighted'!$C68,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L452,k.a.)","v":170.10250388297862},{"$f":"IF($F68='4.5. Total LCOE'!$F68,VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M68+VLOOKUP($C68,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M260+VLOOKUP('4.6 LCOE_Weighted'!$C68,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M452,k.a.)","v":0.1701025038829786}]
[{"$f":"'4.5. Total LCOE'!A69","v":"gas"},{"$f":"'4.5. Total LCOE'!B69","v":"gas"},{"$f":"'4.5. Total LCOE'!C69","v":"Bremen"},"SFH",{"$f":"'4.5. Total LCOE'!E69","v":"high"},{"$f":"'4.5. Total LCOE'!F69","v":2023},{"$f":"IF($F69='4.5. Total LCOE'!$F69,VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G69+VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G261+VLOOKUP('4.6 LCOE_Weighted'!$C69,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G453,k.a.)","v":39.908768765192008},{"$f":"IF($F69='4.5. Total LCOE'!$F69,VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H69+VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H261+VLOOKUP('4.6 LCOE_Weighted'!$C69,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H453,k.a.)","v":10.63452788591959},{"$f":"IF($F69='4.5. Total LCOE'!$F69,VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I69+VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I261+VLOOKUP('4.6 LCOE_Weighted'!$C69,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I453,k.a.)","v":9.8858299029548675},{"$f":"IF($F69='4.5. Total LCOE'!$F69,VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J69+VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J261+VLOOKUP('4.6 LCOE_Weighted'!$C69,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J453,k.a.)","v":1.3052889978567119},{"$f":"IF($F69='4.5. Total LCOE'!$F69,VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K69+VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K261+VLOOKUP('4.6 LCOE_Weighted'!$C69,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K453,k.a.)","v":155.67878678964655},{"$f":"IF($F69='4.5. Total LCOE'!$F69,VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L69+VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L261+VLOOKUP('4.6 LCOE_Weighted'!$C69,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L453,k.a.)","v":217.41320234156973},{"$f":"IF($F69='4.5. Total LCOE'!$F69,VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M69+VLOOKUP($C69,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M261+VLOOKUP('4.6 LCOE_Weighted'!$C69,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M453,k.a.)","v":0.21741320234156972}]
[{"$f":"'4.5. Total LCOE'!A70","v":"gas"},{"$f":"'4.5. Total LCOE'!B70","v":"gas"},{"$f":"'4.5. Total LCOE'!C70","v":"Bremen"},"sMFH",{"$f":"'4.5. Total LCOE'!E70","v":"high"},{"$f":"'4.5. Total LCOE'!F70","v":2023},{"$f":"IF($F70='4.5. Total LCOE'!$F70,VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G70+VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G262+VLOOKUP('4.6 LCOE_Weighted'!$C70,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G454,k.a.)","v":26.258287845660856},{"$f":"IF($F70='4.5. Total LCOE'!$F70,VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H70+VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H262+VLOOKUP('4.6 LCOE_Weighted'!$C70,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H454,k.a.)","v":7.4119579523108037},{"$f":"IF($F70='4.5. Total LCOE'!$F70,VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I70+VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I262+VLOOKUP('4.6 LCOE_Weighted'!$C70,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I454,k.a.)","v":6.5044594262561555},{"$f":"IF($F70='4.5. Total LCOE'!$F70,VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J70+VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J262+VLOOKUP('4.6 LCOE_Weighted'!$C70,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J454,k.a.)","v":0.90974862932443723},{"$f":"IF($F70='4.5. Total LCOE'!$F70,VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K70+VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K262+VLOOKUP('4.6 LCOE_Weighted'!$C70,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K454,k.a.)","v":155.67878678964655},{"$f":"IF($F70='4.5. Total LCOE'!$F70,VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L70+VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L262+VLOOKUP('4.6 LCOE_Weighted'!$C70,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L454,k.a.)","v":196.7632406431988},{"$f":"IF($F70='4.5. Total LCOE'!$F70,VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M70+VLOOKUP($C70,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M262+VLOOKUP('4.6 LCOE_Weighted'!$C70,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M454,k.a.)","v":0.19676324064319881}]
[{"$f":"'4.5. Total LCOE'!A71","v":"gas"},{"$f":"'4.5. Total LCOE'!B71","v":"gas"},{"$f":"'4.5. Total LCOE'!C71","v":"Bremen"},"lMFH",{"$f":"'4.5. Total LCOE'!E71","v":"high"},{"$f":"'4.5. Total LCOE'!F71","v":2023},{"$f":"IF($F71='4.5. Total LCOE'!$F71,VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G71+VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G263+VLOOKUP('4.6 LCOE_Weighted'!$C71,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G455,k.a.)","v":10.031918363306058},{"$f":"IF($F71='4.5. Total LCOE'!$F71,VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H71+VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H263+VLOOKUP('4.6 LCOE_Weighted'!$C71,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H455,k.a.)","v":3.5483787173884913},{"$f":"IF($F71='4.5. Total LCOE'!$F71,VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I71+VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I263+VLOOKUP('4.6 LCOE_Weighted'!$C71,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I455,k.a.)","v":2.4850137352889581},{"$f":"IF($F71='4.5. Total LCOE'!$F71,VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J71+VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J263+VLOOKUP('4.6 LCOE_Weighted'!$C71,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J455,k.a.)","v":0.43553035449449073},{"$f":"IF($F71='4.5. Total LCOE'!$F71,VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K71+VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K263+VLOOKUP('4.6 LCOE_Weighted'!$C71,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K455,k.a.)","v":155.67878678964655},{"$f":"IF($F71='4.5. Total LCOE'!$F71,VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L71+VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L263+VLOOKUP('4.6 LCOE_Weighted'!$C71,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L455,k.a.)","v":172.17962796012455},{"$f":"IF($F71='4.5. Total LCOE'!$F71,VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M71+VLOOKUP($C71,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M263+VLOOKUP('4.6 LCOE_Weighted'!$C71,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M455,k.a.)","v":0.17217962796012454}]
[{"$f":"'4.5. Total LCOE'!A72","v":"gas"},{"$f":"'4.5. Total LCOE'!B72","v":"gas"},{"$f":"'4.5. Total LCOE'!C72","v":"Hamburg"},"SFH",{"$f":"'4.5. Total LCOE'!E72","v":"high"},{"$f":"'4.5. Total LCOE'!F72","v":2023},{"$f":"IF($F72='4.5. Total LCOE'!$F72,VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G72+VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G264+VLOOKUP('4.6 LCOE_Weighted'!$C72,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G456,k.a.)","v":40.852538305419799},{"$f":"IF($F72='4.5. Total LCOE'!$F72,VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H72+VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H264+VLOOKUP('4.6 LCOE_Weighted'!$C72,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H456,k.a.)","v":11.830834758109985},{"$f":"IF($F72='4.5. Total LCOE'!$F72,VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I72+VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I264+VLOOKUP('4.6 LCOE_Weighted'!$C72,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I456,k.a.)","v":10.119611736645998},{"$f":"IF($F72='4.5. Total LCOE'!$F72,VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J72+VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J264+VLOOKUP('4.6 LCOE_Weighted'!$C72,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J456,k.a.)","v":1.4521244958761392},{"$f":"IF($F72='4.5. Total LCOE'!$F72,VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K72+VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K264+VLOOKUP('4.6 LCOE_Weighted'!$C72,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K456,k.a.)","v":155.52326352612039},{"$f":"IF($F72='4.5. Total LCOE'!$F72,VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L72+VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L264+VLOOKUP('4.6 LCOE_Weighted'!$C72,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L456,k.a.)","v":219.77837282217234},{"$f":"IF($F72='4.5. Total LCOE'!$F72,VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M72+VLOOKUP($C72,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M264+VLOOKUP('4.6 LCOE_Weighted'!$C72,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M456,k.a.)","v":0.21977837282217233}]
[{"$f":"'4.5. Total LCOE'!A73","v":"gas"},{"$f":"'4.5. Total LCOE'!B73","v":"gas"},{"$f":"'4.5. Total LCOE'!C73","v":"Hamburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E73","v":"high"},{"$f":"'4.5. Total LCOE'!F73","v":2023},{"$f":"IF($F73='4.5. Total LCOE'!$F73,VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G73+VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G265+VLOOKUP('4.6 LCOE_Weighted'!$C73,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G457,k.a.)","v":26.631332770310173},{"$f":"IF($F73='4.5. Total LCOE'!$F73,VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H73+VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H265+VLOOKUP('4.6 LCOE_Weighted'!$C73,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H457,k.a.)","v":8.3092945126829143},{"$f":"IF($F73='4.5. Total LCOE'!$F73,VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I73+VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I265+VLOOKUP('4.6 LCOE_Weighted'!$C73,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I457,k.a.)","v":6.5968666536738132},{"$f":"IF($F73='4.5. Total LCOE'!$F73,VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J73+VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J265+VLOOKUP('4.6 LCOE_Weighted'!$C73,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J457,k.a.)","v":1.0198883132100862},{"$f":"IF($F73='4.5. Total LCOE'!$F73,VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K73+VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K265+VLOOKUP('4.6 LCOE_Weighted'!$C73,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K457,k.a.)","v":155.52326352612039},{"$f":"IF($F73='4.5. Total LCOE'!$F73,VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L73+VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L265+VLOOKUP('4.6 LCOE_Weighted'!$C73,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L457,k.a.)","v":198.0806457759974},{"$f":"IF($F73='4.5. Total LCOE'!$F73,VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M73+VLOOKUP($C73,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M265+VLOOKUP('4.6 LCOE_Weighted'!$C73,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M457,k.a.)","v":0.19808064577599738}]
[{"$f":"'4.5. Total LCOE'!A74","v":"gas"},{"$f":"'4.5. Total LCOE'!B74","v":"gas"},{"$f":"'4.5. Total LCOE'!C74","v":"Hamburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E74","v":"high"},{"$f":"'4.5. Total LCOE'!F74","v":2023},{"$f":"IF($F74='4.5. Total LCOE'!$F74,VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G74+VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G266+VLOOKUP('4.6 LCOE_Weighted'!$C74,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G458,k.a.)","v":10.134667398658239},{"$f":"IF($F74='4.5. Total LCOE'!$F74,VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H74+VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H266+VLOOKUP('4.6 LCOE_Weighted'!$C74,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H458,k.a.)","v":4.0687234115885325},{"$f":"IF($F74='4.5. Total LCOE'!$F74,VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I74+VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I266+VLOOKUP('4.6 LCOE_Weighted'!$C74,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I458,k.a.)","v":2.5104657729642037},{"$f":"IF($F74='4.5. Total LCOE'!$F74,VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J74+VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J266+VLOOKUP('4.6 LCOE_Weighted'!$C74,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J458,k.a.)","v":0.49939780697742714},{"$f":"IF($F74='4.5. Total LCOE'!$F74,VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K74+VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K266+VLOOKUP('4.6 LCOE_Weighted'!$C74,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K458,k.a.)","v":155.52326352612039},{"$f":"IF($F74='4.5. Total LCOE'!$F74,VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L74+VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L266+VLOOKUP('4.6 LCOE_Weighted'!$C74,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L458,k.a.)","v":172.73651791630883},{"$f":"IF($F74='4.5. Total LCOE'!$F74,VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M74+VLOOKUP($C74,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M266+VLOOKUP('4.6 LCOE_Weighted'!$C74,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M458,k.a.)","v":0.17273651791630881}]
[{"$f":"'4.5. Total LCOE'!A75","v":"gas"},{"$f":"'4.5. Total LCOE'!B75","v":"gas"},{"$f":"'4.5. Total LCOE'!C75","v":"Hesse"},"SFH",{"$f":"'4.5. Total LCOE'!E75","v":"high"},{"$f":"'4.5. Total LCOE'!F75","v":2023},{"$f":"IF($F75='4.5. Total LCOE'!$F75,VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G75+VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G267+VLOOKUP('4.6 LCOE_Weighted'!$C75,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G459,k.a.)","v":38.667644735378303},{"$f":"IF($F75='4.5. Total LCOE'!$F75,VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H75+VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H267+VLOOKUP('4.6 LCOE_Weighted'!$C75,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H459,k.a.)","v":10.459763895171939},{"$f":"IF($F75='4.5. Total LCOE'!$F75,VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I75+VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I267+VLOOKUP('4.6 LCOE_Weighted'!$C75,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I459,k.a.)","v":9.5783901741224042},{"$f":"IF($F75='4.5. Total LCOE'!$F75,VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J75+VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J267+VLOOKUP('4.6 LCOE_Weighted'!$C75,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J459,k.a.)","v":1.2838383498550758},{"$f":"IF($F75='4.5. Total LCOE'!$F75,VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K75+VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K267+VLOOKUP('4.6 LCOE_Weighted'!$C75,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K459,k.a.)","v":155.67878678964655},{"$f":"IF($F75='4.5. Total LCOE'!$F75,VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L75+VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L267+VLOOKUP('4.6 LCOE_Weighted'!$C75,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L459,k.a.)","v":215.66842394417426},{"$f":"IF($F75='4.5. Total LCOE'!$F75,VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M75+VLOOKUP($C75,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M267+VLOOKUP('4.6 LCOE_Weighted'!$C75,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M459,k.a.)","v":0.21566842394417429}]
[{"$f":"'4.5. Total LCOE'!A76","v":"gas"},{"$f":"'4.5. Total LCOE'!B76","v":"gas"},{"$f":"'4.5. Total LCOE'!C76","v":"Hesse"},"sMFH",{"$f":"'4.5. Total LCOE'!E76","v":"high"},{"$f":"'4.5. Total LCOE'!F76","v":2023},{"$f":"IF($F76='4.5. Total LCOE'!$F76,VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G76+VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G268+VLOOKUP('4.6 LCOE_Weighted'!$C76,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G460,k.a.)","v":25.419511993982184},{"$f":"IF($F76='4.5. Total LCOE'!$F76,VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H76+VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H268+VLOOKUP('4.6 LCOE_Weighted'!$C76,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H460,k.a.)","v":7.2997856374562984},{"$f":"IF($F76='4.5. Total LCOE'!$F76,VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I76+VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I268+VLOOKUP('4.6 LCOE_Weighted'!$C76,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I460,k.a.)","v":6.2966856549030892},{"$f":"IF($F76='4.5. Total LCOE'!$F76,VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J76+VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J268+VLOOKUP('4.6 LCOE_Weighted'!$C76,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J460,k.a.)","v":0.89598052508752368},{"$f":"IF($F76='4.5. Total LCOE'!$F76,VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K76+VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K268+VLOOKUP('4.6 LCOE_Weighted'!$C76,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K460,k.a.)","v":155.67878678964655},{"$f":"IF($F76='4.5. Total LCOE'!$F76,VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L76+VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L268+VLOOKUP('4.6 LCOE_Weighted'!$C76,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L460,k.a.)","v":195.59075060107563},{"$f":"IF($F76='4.5. Total LCOE'!$F76,VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M76+VLOOKUP($C76,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M268+VLOOKUP('4.6 LCOE_Weighted'!$C76,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M460,k.a.)","v":0.19559075060107564}]
[{"$f":"'4.5. Total LCOE'!A77","v":"gas"},{"$f":"'4.5. Total LCOE'!B77","v":"gas"},{"$f":"'4.5. Total LCOE'!C77","v":"Hesse"},"lMFH",{"$f":"'4.5. Total LCOE'!E77","v":"high"},{"$f":"'4.5. Total LCOE'!F77","v":2023},{"$f":"IF($F77='4.5. Total LCOE'!$F77,VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G77+VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G269+VLOOKUP('4.6 LCOE_Weighted'!$C77,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G461,k.a.)","v":9.7081757566089593},{"$f":"IF($F77='4.5. Total LCOE'!$F77,VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H77+VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H269+VLOOKUP('4.6 LCOE_Weighted'!$C77,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H461,k.a.)","v":3.5103653063580387},{"$f":"IF($F77='4.5. Total LCOE'!$F77,VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I77+VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I269+VLOOKUP('4.6 LCOE_Weighted'!$C77,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I461,k.a.)","v":2.4048192206203387},{"$f":"IF($F77='4.5. Total LCOE'!$F77,VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J77+VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J269+VLOOKUP('4.6 LCOE_Weighted'!$C77,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J461,k.a.)","v":0.43086456324157102},{"$f":"IF($F77='4.5. Total LCOE'!$F77,VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K77+VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K269+VLOOKUP('4.6 LCOE_Weighted'!$C77,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K461,k.a.)","v":155.67878678964655},{"$f":"IF($F77='4.5. Total LCOE'!$F77,VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L77+VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L269+VLOOKUP('4.6 LCOE_Weighted'!$C77,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L461,k.a.)","v":171.73301163647545},{"$f":"IF($F77='4.5. Total LCOE'!$F77,VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M77+VLOOKUP($C77,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M269+VLOOKUP('4.6 LCOE_Weighted'!$C77,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M461,k.a.)","v":0.17173301163647545}]
[{"$f":"'4.5. Total LCOE'!A78","v":"gas"},{"$f":"'4.5. Total LCOE'!B78","v":"gas"},{"$f":"'4.5. Total LCOE'!C78","v":"Mecklenburg-Western Pomerania"},"SFH",{"$f":"'4.5. Total LCOE'!E78","v":"high"},{"$f":"'4.5. Total LCOE'!F78","v":2023},{"$f":"IF($F78='4.5. Total LCOE'!$F78,VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G78+VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G270+VLOOKUP('4.6 LCOE_Weighted'!$C78,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G462,k.a.)","v":37.239338606978507},{"$f":"IF($F78='4.5. Total LCOE'!$F78,VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H78+VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H270+VLOOKUP('4.6 LCOE_Weighted'!$C78,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H462,k.a.)","v":10.026578829072609},{"$f":"IF($F78='4.5. Total LCOE'!$F78,VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I78+VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I270+VLOOKUP('4.6 LCOE_Weighted'!$C78,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I462,k.a.)","v":9.2245834326068952},{"$f":"IF($F78='4.5. Total LCOE'!$F78,VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J78+VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J270+VLOOKUP('4.6 LCOE_Weighted'!$C78,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J462,k.a.)","v":1.2306689278665421},{"$f":"IF($F78='4.5. Total LCOE'!$F78,VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K78+VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K270+VLOOKUP('4.6 LCOE_Weighted'!$C78,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K462,k.a.)","v":155.36774026259431},{"$f":"IF($F78='4.5. Total LCOE'!$F78,VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L78+VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L270+VLOOKUP('4.6 LCOE_Weighted'!$C78,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L462,k.a.)","v":213.08891005911883},{"$f":"IF($F78='4.5. Total LCOE'!$F78,VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M78+VLOOKUP($C78,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M270+VLOOKUP('4.6 LCOE_Weighted'!$C78,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M462,k.a.)","v":0.21308891005911884}]
[{"$f":"'4.5. Total LCOE'!A79","v":"gas"},{"$f":"'4.5. Total LCOE'!B79","v":"gas"},{"$f":"'4.5. Total LCOE'!C79","v":"Mecklenburg-Western Pomerania"},"sMFH",{"$f":"'4.5. Total LCOE'!E79","v":"high"},{"$f":"'4.5. Total LCOE'!F79","v":2023},{"$f":"IF($F79='4.5. Total LCOE'!$F79,VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G79+VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G271+VLOOKUP('4.6 LCOE_Weighted'!$C79,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G463,k.a.)","v":24.482741279506712},{"$f":"IF($F79='4.5. Total LCOE'!$F79,VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H79+VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H271+VLOOKUP('4.6 LCOE_Weighted'!$C79,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H463,k.a.)","v":6.9897688215985481},{"$f":"IF($F79='4.5. Total LCOE'!$F79,VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I79+VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I271+VLOOKUP('4.6 LCOE_Weighted'!$C79,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I463,k.a.)","v":6.0646375053883625},{"$f":"IF($F79='4.5. Total LCOE'!$F79,VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J79+VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J271+VLOOKUP('4.6 LCOE_Weighted'!$C79,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J463,k.a.)","v":0.85792885572987609},{"$f":"IF($F79='4.5. Total LCOE'!$F79,VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K79+VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K271+VLOOKUP('4.6 LCOE_Weighted'!$C79,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K463,k.a.)","v":155.36774026259431},{"$f":"IF($F79='4.5. Total LCOE'!$F79,VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L79+VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L271+VLOOKUP('4.6 LCOE_Weighted'!$C79,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L463,k.a.)","v":193.76281672481781},{"$f":"IF($F79='4.5. Total LCOE'!$F79,VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M79+VLOOKUP($C79,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M271+VLOOKUP('4.6 LCOE_Weighted'!$C79,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M463,k.a.)","v":0.19376281672481779}]
[{"$f":"'4.5. Total LCOE'!A80","v":"gas"},{"$f":"'4.5. Total LCOE'!B80","v":"gas"},{"$f":"'4.5. Total LCOE'!C80","v":"Mecklenburg-Western Pomerania"},"lMFH",{"$f":"'4.5. Total LCOE'!E80","v":"high"},{"$f":"'4.5. Total LCOE'!F80","v":2023},{"$f":"IF($F80='4.5. Total LCOE'!$F80,VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G80+VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G272+VLOOKUP('4.6 LCOE_Weighted'!$C80,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G464,k.a.)","v":9.3931219786724292},{"$f":"IF($F80='4.5. Total LCOE'!$F80,VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H80+VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H272+VLOOKUP('4.6 LCOE_Weighted'!$C80,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H464,k.a.)","v":3.3732826034351202},{"$f":"IF($F80='4.5. Total LCOE'!$F80,VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I80+VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I272+VLOOKUP('4.6 LCOE_Weighted'!$C80,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I464,k.a.)","v":2.3267770219925428},{"$f":"IF($F80='4.5. Total LCOE'!$F80,VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J80+VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J272+VLOOKUP('4.6 LCOE_Weighted'!$C80,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J464,k.a.)","v":0.41403894147056075},{"$f":"IF($F80='4.5. Total LCOE'!$F80,VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K80+VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K272+VLOOKUP('4.6 LCOE_Weighted'!$C80,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K464,k.a.)","v":155.36774026259431},{"$f":"IF($F80='4.5. Total LCOE'!$F80,VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L80+VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L272+VLOOKUP('4.6 LCOE_Weighted'!$C80,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L464,k.a.)","v":170.87496080816496},{"$f":"IF($F80='4.5. Total LCOE'!$F80,VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M80+VLOOKUP($C80,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M272+VLOOKUP('4.6 LCOE_Weighted'!$C80,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M464,k.a.)","v":0.17087496080816494}]
[{"$f":"'4.5. Total LCOE'!A81","v":"gas"},{"$f":"'4.5. Total LCOE'!B81","v":"gas"},{"$f":"'4.5. Total LCOE'!C81","v":"Lower Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E81","v":"high"},{"$f":"'4.5. Total LCOE'!F81","v":2023},{"$f":"IF($F81='4.5. Total LCOE'!$F81,VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G81+VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G273+VLOOKUP('4.6 LCOE_Weighted'!$C81,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G465,k.a.)","v":38.48182633745791},{"$f":"IF($F81='4.5. Total LCOE'!$F81,VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H81+VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H273+VLOOKUP('4.6 LCOE_Weighted'!$C81,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H465,k.a.)","v":10.291286990401915},{"$f":"IF($F81='4.5. Total LCOE'!$F81,VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I81+VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I273+VLOOKUP('4.6 LCOE_Weighted'!$C81,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I465,k.a.)","v":9.5323609647151013},{"$f":"IF($F81='4.5. Total LCOE'!$F81,VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J81+VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J273+VLOOKUP('4.6 LCOE_Weighted'!$C81,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J465,k.a.)","v":1.2631593829513885},{"$f":"IF($F81='4.5. Total LCOE'!$F81,VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K81+VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K273+VLOOKUP('4.6 LCOE_Weighted'!$C81,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K465,k.a.)","v":155.36774026259431},{"$f":"IF($F81='4.5. Total LCOE'!$F81,VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L81+VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L273+VLOOKUP('4.6 LCOE_Weighted'!$C81,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L465,k.a.)","v":214.9363739381206},{"$f":"IF($F81='4.5. Total LCOE'!$F81,VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M81+VLOOKUP($C81,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M273+VLOOKUP('4.6 LCOE_Weighted'!$C81,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M465,k.a.)","v":0.2149363739381206}]
[{"$f":"'4.5. Total LCOE'!A82","v":"gas"},{"$f":"'4.5. Total LCOE'!B82","v":"gas"},{"$f":"'4.5. Total LCOE'!C82","v":"Lower Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E82","v":"high"},{"$f":"'4.5. Total LCOE'!F82","v":2023},{"$f":"IF($F82='4.5. Total LCOE'!$F82,VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G82+VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G274+VLOOKUP('4.6 LCOE_Weighted'!$C82,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G466,k.a.)","v":25.299606100048614},{"$f":"IF($F82='4.5. Total LCOE'!$F82,VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H82+VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H274+VLOOKUP('4.6 LCOE_Weighted'!$C82,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H466,k.a.)","v":7.170455757323996},{"$f":"IF($F82='4.5. Total LCOE'!$F82,VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I82+VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I274+VLOOKUP('4.6 LCOE_Weighted'!$C82,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I466,k.a.)","v":6.2669836794108527},{"$f":"IF($F82='4.5. Total LCOE'!$F82,VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J82+VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J274+VLOOKUP('4.6 LCOE_Weighted'!$C82,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J466,k.a.)","v":0.88010648992190699},{"$f":"IF($F82='4.5. Total LCOE'!$F82,VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K82+VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K274+VLOOKUP('4.6 LCOE_Weighted'!$C82,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K466,k.a.)","v":155.36774026259431},{"$f":"IF($F82='4.5. Total LCOE'!$F82,VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L82+VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L274+VLOOKUP('4.6 LCOE_Weighted'!$C82,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L466,k.a.)","v":194.98489228929967},{"$f":"IF($F82='4.5. Total LCOE'!$F82,VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M82+VLOOKUP($C82,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M274+VLOOKUP('4.6 LCOE_Weighted'!$C82,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M466,k.a.)","v":0.19498489228929966}]
[{"$f":"'4.5. Total LCOE'!A83","v":"gas"},{"$f":"'4.5. Total LCOE'!B83","v":"gas"},{"$f":"'4.5. Total LCOE'!C83","v":"Lower Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E83","v":"high"},{"$f":"'4.5. Total LCOE'!F83","v":2023},{"$f":"IF($F83='4.5. Total LCOE'!$F83,VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G83+VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G275+VLOOKUP('4.6 LCOE_Weighted'!$C83,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G467,k.a.)","v":9.7065227866881152},{"$f":"IF($F83='4.5. Total LCOE'!$F83,VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H83+VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H275+VLOOKUP('4.6 LCOE_Weighted'!$C83,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H467,k.a.)","v":3.4531472360457331},{"$f":"IF($F83='4.5. Total LCOE'!$F83,VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I83+VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I275+VLOOKUP('4.6 LCOE_Weighted'!$C83,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I467,k.a.)","v":2.4044097622487133},{"$f":"IF($F83='4.5. Total LCOE'!$F83,VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J83+VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J275+VLOOKUP('4.6 LCOE_Weighted'!$C83,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J467,k.a.)","v":0.42384157938573574},{"$f":"IF($F83='4.5. Total LCOE'!$F83,VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K83+VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K275+VLOOKUP('4.6 LCOE_Weighted'!$C83,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K467,k.a.)","v":155.36774026259431},{"$f":"IF($F83='4.5. Total LCOE'!$F83,VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L83+VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L275+VLOOKUP('4.6 LCOE_Weighted'!$C83,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L467,k.a.)","v":171.35566162696259},{"$f":"IF($F83='4.5. Total LCOE'!$F83,VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M83+VLOOKUP($C83,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M275+VLOOKUP('4.6 LCOE_Weighted'!$C83,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M467,k.a.)","v":0.17135566162696259}]
[{"$f":"'4.5. Total LCOE'!A84","v":"gas"},{"$f":"'4.5. Total LCOE'!B84","v":"gas"},{"$f":"'4.5. Total LCOE'!C84","v":"Northrhine-Westphalia"},"SFH",{"$f":"'4.5. Total LCOE'!E84","v":"high"},{"$f":"'4.5. Total LCOE'!F84","v":2023},{"$f":"IF($F84='4.5. Total LCOE'!$F84,VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G84+VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G276+VLOOKUP('4.6 LCOE_Weighted'!$C84,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G468,k.a.)","v":40.14313974904308},{"$f":"IF($F84='4.5. Total LCOE'!$F84,VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H84+VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H276+VLOOKUP('4.6 LCOE_Weighted'!$C84,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H468,k.a.)","v":10.739260981090375},{"$f":"IF($F84='4.5. Total LCOE'!$F84,VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I84+VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I276+VLOOKUP('4.6 LCOE_Weighted'!$C84,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I468,k.a.)","v":9.943886108451256},{"$f":"IF($F84='4.5. Total LCOE'!$F84,VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J84+VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J276+VLOOKUP('4.6 LCOE_Weighted'!$C84,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J468,k.a.)","v":1.3181440073413269},{"$f":"IF($F84='4.5. Total LCOE'!$F84,VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K84+VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K276+VLOOKUP('4.6 LCOE_Weighted'!$C84,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K468,k.a.)","v":155.52326352612042},{"$f":"IF($F84='4.5. Total LCOE'!$F84,VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L84+VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L276+VLOOKUP('4.6 LCOE_Weighted'!$C84,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L468,k.a.)","v":217.66769437204644},{"$f":"IF($F84='4.5. Total LCOE'!$F84,VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M84+VLOOKUP($C84,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M276+VLOOKUP('4.6 LCOE_Weighted'!$C84,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M468,k.a.)","v":0.21766769437204644}]
[{"$f":"'4.5. Total LCOE'!A85","v":"gas"},{"$f":"'4.5. Total LCOE'!B85","v":"gas"},{"$f":"'4.5. Total LCOE'!C85","v":"Northrhine-Westphalia"},"sMFH",{"$f":"'4.5. Total LCOE'!E85","v":"high"},{"$f":"'4.5. Total LCOE'!F85","v":2023},{"$f":"IF($F85='4.5. Total LCOE'!$F85,VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G85+VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G277+VLOOKUP('4.6 LCOE_Weighted'!$C85,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G469,k.a.)","v":26.386053000906266},{"$f":"IF($F85='4.5. Total LCOE'!$F85,VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H85+VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H277+VLOOKUP('4.6 LCOE_Weighted'!$C85,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H469,k.a.)","v":7.4864218572413028},{"$f":"IF($F85='4.5. Total LCOE'!$F85,VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I85+VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I277+VLOOKUP('4.6 LCOE_Weighted'!$C85,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I469,k.a.)","v":6.536108225038002},{"$f":"IF($F85='4.5. Total LCOE'!$F85,VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J85+VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J277+VLOOKUP('4.6 LCOE_Weighted'!$C85,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J469,k.a.)","v":0.91888837834629311},{"$f":"IF($F85='4.5. Total LCOE'!$F85,VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K85+VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K277+VLOOKUP('4.6 LCOE_Weighted'!$C85,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K469,k.a.)","v":155.52326352612042},{"$f":"IF($F85='4.5. Total LCOE'!$F85,VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L85+VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L277+VLOOKUP('4.6 LCOE_Weighted'!$C85,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L469,k.a.)","v":196.85073498765229},{"$f":"IF($F85='4.5. Total LCOE'!$F85,VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M85+VLOOKUP($C85,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M277+VLOOKUP('4.6 LCOE_Weighted'!$C85,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M469,k.a.)","v":0.19685073498765226}]
[{"$f":"'4.5. Total LCOE'!A86","v":"gas"},{"$f":"'4.5. Total LCOE'!B86","v":"gas"},{"$f":"'4.5. Total LCOE'!C86","v":"Northrhine-Westphalia"},"lMFH",{"$f":"'4.5. Total LCOE'!E86","v":"high"},{"$f":"'4.5. Total LCOE'!F86","v":2023},{"$f":"IF($F86='4.5. Total LCOE'!$F86,VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G86+VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G278+VLOOKUP('4.6 LCOE_Weighted'!$C86,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G470,k.a.)","v":10.094515277049689},{"$f":"IF($F86='4.5. Total LCOE'!$F86,VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H86+VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H278+VLOOKUP('4.6 LCOE_Weighted'!$C86,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H470,k.a.)","v":3.5947077466370976},{"$f":"IF($F86='4.5. Total LCOE'!$F86,VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I86+VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I278+VLOOKUP('4.6 LCOE_Weighted'!$C86,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I470,k.a.)","v":2.5005196619528549},{"$f":"IF($F86='4.5. Total LCOE'!$F86,VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J86+VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J278+VLOOKUP('4.6 LCOE_Weighted'!$C86,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J470,k.a.)","v":0.44121681023641951},{"$f":"IF($F86='4.5. Total LCOE'!$F86,VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K86+VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K278+VLOOKUP('4.6 LCOE_Weighted'!$C86,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K470,k.a.)","v":155.52326352612042},{"$f":"IF($F86='4.5. Total LCOE'!$F86,VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L86+VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L278+VLOOKUP('4.6 LCOE_Weighted'!$C86,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L470,k.a.)","v":172.15422302199647},{"$f":"IF($F86='4.5. Total LCOE'!$F86,VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M86+VLOOKUP($C86,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M278+VLOOKUP('4.6 LCOE_Weighted'!$C86,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M470,k.a.)","v":0.17215422302199646}]
[{"$f":"'4.5. Total LCOE'!A87","v":"gas"},{"$f":"'4.5. Total LCOE'!B87","v":"gas"},{"$f":"'4.5. Total LCOE'!C87","v":"Rhineland-Palatinate"},"SFH",{"$f":"'4.5. Total LCOE'!E87","v":"high"},{"$f":"'4.5. Total LCOE'!F87","v":2023},{"$f":"IF($F87='4.5. Total LCOE'!$F87,VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G87+VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G279+VLOOKUP('4.6 LCOE_Weighted'!$C87,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G471,k.a.)","v":39.134918940603384},{"$f":"IF($F87='4.5. Total LCOE'!$F87,VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H87+VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H279+VLOOKUP('4.6 LCOE_Weighted'!$C87,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H471,k.a.)","v":10.675543037262539},{"$f":"IF($F87='4.5. Total LCOE'!$F87,VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I87+VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I279+VLOOKUP('4.6 LCOE_Weighted'!$C87,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I471,k.a.)","v":9.6941390046130742},{"$f":"IF($F87='4.5. Total LCOE'!$F87,VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J87+VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J279+VLOOKUP('4.6 LCOE_Weighted'!$C87,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J471,k.a.)","v":1.3103232247041734},{"$f":"IF($F87='4.5. Total LCOE'!$F87,VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K87+VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K279+VLOOKUP('4.6 LCOE_Weighted'!$C87,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K471,k.a.)","v":155.67878678964652},{"$f":"IF($F87='4.5. Total LCOE'!$F87,VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L87+VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L279+VLOOKUP('4.6 LCOE_Weighted'!$C87,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L471,k.a.)","v":216.49371099682969},{"$f":"IF($F87='4.5. Total LCOE'!$F87,VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M87+VLOOKUP($C87,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M279+VLOOKUP('4.6 LCOE_Weighted'!$C87,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M471,k.a.)","v":0.21649371099682968}]
[{"$f":"'4.5. Total LCOE'!A88","v":"gas"},{"$f":"'4.5. Total LCOE'!B88","v":"gas"},{"$f":"'4.5. Total LCOE'!C88","v":"Rhineland-Palatinate"},"sMFH",{"$f":"'4.5. Total LCOE'!E88","v":"high"},{"$f":"'4.5. Total LCOE'!F88","v":2023},{"$f":"IF($F88='4.5. Total LCOE'!$F88,VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G88+VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G280+VLOOKUP('4.6 LCOE_Weighted'!$C88,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G472,k.a.)","v":25.67939364725774},{"$f":"IF($F88='4.5. Total LCOE'!$F88,VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H88+VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H280+VLOOKUP('4.6 LCOE_Weighted'!$C88,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H472,k.a.)","v":7.4541945742562401},{"$f":"IF($F88='4.5. Total LCOE'!$F88,VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I88+VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I280+VLOOKUP('4.6 LCOE_Weighted'!$C88,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I472,k.a.)","v":6.3610611267272583},{"$f":"IF($F88='4.5. Total LCOE'!$F88,VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J88+VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J280+VLOOKUP('4.6 LCOE_Weighted'!$C88,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J472,k.a.)","v":0.91493278028284541},{"$f":"IF($F88='4.5. Total LCOE'!$F88,VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K88+VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K280+VLOOKUP('4.6 LCOE_Weighted'!$C88,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K472,k.a.)","v":155.67878678964652},{"$f":"IF($F88='4.5. Total LCOE'!$F88,VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L88+VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L280+VLOOKUP('4.6 LCOE_Weighted'!$C88,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L472,k.a.)","v":196.0883689181706},{"$f":"IF($F88='4.5. Total LCOE'!$F88,VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M88+VLOOKUP($C88,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M280+VLOOKUP('4.6 LCOE_Weighted'!$C88,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M472,k.a.)","v":0.19608836891817061}]
[{"$f":"'4.5. Total LCOE'!A89","v":"gas"},{"$f":"'4.5. Total LCOE'!B89","v":"gas"},{"$f":"'4.5. Total LCOE'!C89","v":"Rhineland-Palatinate"},"lMFH",{"$f":"'4.5. Total LCOE'!E89","v":"high"},{"$f":"'4.5. Total LCOE'!F89","v":2023},{"$f":"IF($F89='4.5. Total LCOE'!$F89,VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G89+VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G281+VLOOKUP('4.6 LCOE_Weighted'!$C89,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G473,k.a.)","v":9.8274375860787107},{"$f":"IF($F89='4.5. Total LCOE'!$F89,VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H89+VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H281+VLOOKUP('4.6 LCOE_Weighted'!$C89,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H473,k.a.)","v":3.6033020572922712},{"$f":"IF($F89='4.5. Total LCOE'!$F89,VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I89+VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I281+VLOOKUP('4.6 LCOE_Weighted'!$C89,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I473,k.a.)","v":2.4343616544395816},{"$f":"IF($F89='4.5. Total LCOE'!$F89,VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J89+VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J281+VLOOKUP('4.6 LCOE_Weighted'!$C89,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J473,k.a.)","v":0.44227168161977581},{"$f":"IF($F89='4.5. Total LCOE'!$F89,VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K89+VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K281+VLOOKUP('4.6 LCOE_Weighted'!$C89,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K473,k.a.)","v":155.67878678964652},{"$f":"IF($F89='4.5. Total LCOE'!$F89,VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L89+VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L281+VLOOKUP('4.6 LCOE_Weighted'!$C89,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L473,k.a.)","v":171.98615976907683},{"$f":"IF($F89='4.5. Total LCOE'!$F89,VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M89+VLOOKUP($C89,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M281+VLOOKUP('4.6 LCOE_Weighted'!$C89,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M473,k.a.)","v":0.17198615976907689}]
[{"$f":"'4.5. Total LCOE'!A90","v":"gas"},{"$f":"'4.5. Total LCOE'!B90","v":"gas"},{"$f":"'4.5. Total LCOE'!C90","v":"Saarland"},"SFH",{"$f":"'4.5. Total LCOE'!E90","v":"high"},{"$f":"'4.5. Total LCOE'!F90","v":2023},{"$f":"IF($F90='4.5. Total LCOE'!$F90,VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G90+VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G282+VLOOKUP('4.6 LCOE_Weighted'!$C90,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G474,k.a.)","v":39.264769674757204},{"$f":"IF($F90='4.5. Total LCOE'!$F90,VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H90+VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H282+VLOOKUP('4.6 LCOE_Weighted'!$C90,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H474,k.a.)","v":10.039632292374442},{"$f":"IF($F90='4.5. Total LCOE'!$F90,VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I90+VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I282+VLOOKUP('4.6 LCOE_Weighted'!$C90,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I474,k.a.)","v":9.7263044236509586},{"$f":"IF($F90='4.5. Total LCOE'!$F90,VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J90+VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J282+VLOOKUP('4.6 LCOE_Weighted'!$C90,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J474,k.a.)","v":1.2322711185998392},{"$f":"IF($F90='4.5. Total LCOE'!$F90,VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K90+VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K282+VLOOKUP('4.6 LCOE_Weighted'!$C90,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K474,k.a.)","v":155.52326352612045},{"$f":"IF($F90='4.5. Total LCOE'!$F90,VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L90+VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L282+VLOOKUP('4.6 LCOE_Weighted'!$C90,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L474,k.a.)","v":215.78624103550288},{"$f":"IF($F90='4.5. Total LCOE'!$F90,VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M90+VLOOKUP($C90,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M282+VLOOKUP('4.6 LCOE_Weighted'!$C90,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M474,k.a.)","v":0.21578624103550287}]
[{"$f":"'4.5. Total LCOE'!A91","v":"gas"},{"$f":"'4.5. Total LCOE'!B91","v":"gas"},{"$f":"'4.5. Total LCOE'!C91","v":"Saarland"},"sMFH",{"$f":"'4.5. Total LCOE'!E91","v":"high"},{"$f":"'4.5. Total LCOE'!F91","v":2023},{"$f":"IF($F91='4.5. Total LCOE'!$F91,VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G91+VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G283+VLOOKUP('4.6 LCOE_Weighted'!$C91,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G475,k.a.)","v":25.965032150087882},{"$f":"IF($F91='4.5. Total LCOE'!$F91,VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H91+VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H283+VLOOKUP('4.6 LCOE_Weighted'!$C91,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H475,k.a.)","v":6.9701308233139407},{"$f":"IF($F91='4.5. Total LCOE'!$F91,VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I91+VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I283+VLOOKUP('4.6 LCOE_Weighted'!$C91,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I475,k.a.)","v":6.4318168463368366},{"$f":"IF($F91='4.5. Total LCOE'!$F91,VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J91+VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J283+VLOOKUP('4.6 LCOE_Weighted'!$C91,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J475,k.a.)","v":0.85551847481068521},{"$f":"IF($F91='4.5. Total LCOE'!$F91,VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K91+VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K283+VLOOKUP('4.6 LCOE_Weighted'!$C91,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K475,k.a.)","v":155.52326352612045},{"$f":"IF($F91='4.5. Total LCOE'!$F91,VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L91+VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L283+VLOOKUP('4.6 LCOE_Weighted'!$C91,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L475,k.a.)","v":195.74576182066977},{"$f":"IF($F91='4.5. Total LCOE'!$F91,VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M91+VLOOKUP($C91,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M283+VLOOKUP('4.6 LCOE_Weighted'!$C91,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M475,k.a.)","v":0.19574576182066977}]
[{"$f":"'4.5. Total LCOE'!A92","v":"gas"},{"$f":"'4.5. Total LCOE'!B92","v":"gas"},{"$f":"'4.5. Total LCOE'!C92","v":"Saarland"},"lMFH",{"$f":"'4.5. Total LCOE'!E92","v":"high"},{"$f":"'4.5. Total LCOE'!F92","v":2023},{"$f":"IF($F92='4.5. Total LCOE'!$F92,VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G92+VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G284+VLOOKUP('4.6 LCOE_Weighted'!$C92,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G476,k.a.)","v":9.9184648564316547},{"$f":"IF($F92='4.5. Total LCOE'!$F92,VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H92+VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H284+VLOOKUP('4.6 LCOE_Weighted'!$C92,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H476,k.a.)","v":3.2870523185570244},{"$f":"IF($F92='4.5. Total LCOE'!$F92,VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I92+VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I284+VLOOKUP('4.6 LCOE_Weighted'!$C92,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I476,k.a.)","v":2.4569100852502146},{"$f":"IF($F92='4.5. Total LCOE'!$F92,VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J92+VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J284+VLOOKUP('4.6 LCOE_Weighted'!$C92,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J476,k.a.)","v":0.40345497917897133},{"$f":"IF($F92='4.5. Total LCOE'!$F92,VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K92+VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K284+VLOOKUP('4.6 LCOE_Weighted'!$C92,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K476,k.a.)","v":155.52326352612045},{"$f":"IF($F92='4.5. Total LCOE'!$F92,VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L92+VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L284+VLOOKUP('4.6 LCOE_Weighted'!$C92,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L476,k.a.)","v":171.58914576553829},{"$f":"IF($F92='4.5. Total LCOE'!$F92,VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M92+VLOOKUP($C92,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M284+VLOOKUP('4.6 LCOE_Weighted'!$C92,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M476,k.a.)","v":0.1715891457655383}]
[{"$f":"'4.5. Total LCOE'!A93","v":"gas"},{"$f":"'4.5. Total LCOE'!B93","v":"gas"},{"$f":"'4.5. Total LCOE'!C93","v":"Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E93","v":"high"},{"$f":"'4.5. Total LCOE'!F93","v":2023},{"$f":"IF($F93='4.5. Total LCOE'!$F93,VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G93+VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G285+VLOOKUP('4.6 LCOE_Weighted'!$C93,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G477,k.a.)","v":34.664800994932101},{"$f":"IF($F93='4.5. Total LCOE'!$F93,VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H93+VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H285+VLOOKUP('4.6 LCOE_Weighted'!$C93,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H477,k.a.)","v":8.8508582218446978},{"$f":"IF($F93='4.5. Total LCOE'!$F93,VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I93+VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I285+VLOOKUP('4.6 LCOE_Weighted'!$C93,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I477,k.a.)","v":8.5868428633300802},{"$f":"IF($F93='4.5. Total LCOE'!$F93,VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J93+VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J285+VLOOKUP('4.6 LCOE_Weighted'!$C93,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J477,k.a.)","v":1.0863602016465532},{"$f":"IF($F93='4.5. Total LCOE'!$F93,VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K93+VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K285+VLOOKUP('4.6 LCOE_Weighted'!$C93,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K477,k.a.)","v":155.67878678964655},{"$f":"IF($F93='4.5. Total LCOE'!$F93,VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L93+VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L285+VLOOKUP('4.6 LCOE_Weighted'!$C93,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L477,k.a.)","v":208.86764907139997},{"$f":"IF($F93='4.5. Total LCOE'!$F93,VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M93+VLOOKUP($C93,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M285+VLOOKUP('4.6 LCOE_Weighted'!$C93,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M477,k.a.)","v":0.20886764907139999}]
[{"$f":"'4.5. Total LCOE'!A94","v":"gas"},{"$f":"'4.5. Total LCOE'!B94","v":"gas"},{"$f":"'4.5. Total LCOE'!C94","v":"Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E94","v":"high"},{"$f":"'4.5. Total LCOE'!F94","v":2023},{"$f":"IF($F94='4.5. Total LCOE'!$F94,VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G94+VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G286+VLOOKUP('4.6 LCOE_Weighted'!$C94,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G478,k.a.)","v":22.909335451483326},{"$f":"IF($F94='4.5. Total LCOE'!$F94,VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H94+VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H286+VLOOKUP('4.6 LCOE_Weighted'!$C94,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H478,k.a.)","v":6.1322682359415364},{"$f":"IF($F94='4.5. Total LCOE'!$F94,VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I94+VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I286+VLOOKUP('4.6 LCOE_Weighted'!$C94,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I478,k.a.)","v":5.6748880125971066},{"$f":"IF($F94='4.5. Total LCOE'!$F94,VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J94+VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J286+VLOOKUP('4.6 LCOE_Weighted'!$C94,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J478,k.a.)","v":0.7526786657712089},{"$f":"IF($F94='4.5. Total LCOE'!$F94,VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K94+VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K286+VLOOKUP('4.6 LCOE_Weighted'!$C94,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K478,k.a.)","v":155.67878678964655},{"$f":"IF($F94='4.5. Total LCOE'!$F94,VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L94+VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L286+VLOOKUP('4.6 LCOE_Weighted'!$C94,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L478,k.a.)","v":191.14795715543974},{"$f":"IF($F94='4.5. Total LCOE'!$F94,VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M94+VLOOKUP($C94,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M286+VLOOKUP('4.6 LCOE_Weighted'!$C94,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M478,k.a.)","v":0.19114795715543972}]
[{"$f":"'4.5. Total LCOE'!A95","v":"gas"},{"$f":"'4.5. Total LCOE'!B95","v":"gas"},{"$f":"'4.5. Total LCOE'!C95","v":"Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E95","v":"high"},{"$f":"'4.5. Total LCOE'!F95","v":2023},{"$f":"IF($F95='4.5. Total LCOE'!$F95,VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G95+VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G287+VLOOKUP('4.6 LCOE_Weighted'!$C95,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G479,k.a.)","v":8.8619155436334491},{"$f":"IF($F95='4.5. Total LCOE'!$F95,VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H95+VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H287+VLOOKUP('4.6 LCOE_Weighted'!$C95,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H479,k.a.)","v":2.9368316917119923},{"$f":"IF($F95='4.5. Total LCOE'!$F95,VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I95+VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I287+VLOOKUP('4.6 LCOE_Weighted'!$C95,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I479,k.a.)","v":2.1951914927308476},{"$f":"IF($F95='4.5. Total LCOE'!$F95,VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J95+VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J287+VLOOKUP('4.6 LCOE_Weighted'!$C95,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J479,k.a.)","v":0.36046866742661177},{"$f":"IF($F95='4.5. Total LCOE'!$F95,VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K95+VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K287+VLOOKUP('4.6 LCOE_Weighted'!$C95,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K479,k.a.)","v":155.67878678964655},{"$f":"IF($F95='4.5. Total LCOE'!$F95,VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L95+VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L287+VLOOKUP('4.6 LCOE_Weighted'!$C95,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L479,k.a.)","v":170.03319418514945},{"$f":"IF($F95='4.5. Total LCOE'!$F95,VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M95+VLOOKUP($C95,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M287+VLOOKUP('4.6 LCOE_Weighted'!$C95,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M479,k.a.)","v":0.17003319418514945}]
[{"$f":"'4.5. Total LCOE'!A96","v":"gas"},{"$f":"'4.5. Total LCOE'!B96","v":"gas"},{"$f":"'4.5. Total LCOE'!C96","v":"Saxony-Anhalt"},"SFH",{"$f":"'4.5. Total LCOE'!E96","v":"high"},{"$f":"'4.5. Total LCOE'!F96","v":2023},{"$f":"IF($F96='4.5. Total LCOE'!$F96,VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G96+VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G288+VLOOKUP('4.6 LCOE_Weighted'!$C96,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G480,k.a.)","v":36.403743341847182},{"$f":"IF($F96='4.5. Total LCOE'!$F96,VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H96+VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H288+VLOOKUP('4.6 LCOE_Weighted'!$C96,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H480,k.a.)","v":8.9891774019798643},{"$f":"IF($F96='4.5. Total LCOE'!$F96,VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I96+VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I288+VLOOKUP('4.6 LCOE_Weighted'!$C96,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I480,k.a.)","v":9.0175975266421027},{"$f":"IF($F96='4.5. Total LCOE'!$F96,VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J96+VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J288+VLOOKUP('4.6 LCOE_Weighted'!$C96,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J480,k.a.)","v":1.1033375894497337},{"$f":"IF($F96='4.5. Total LCOE'!$F96,VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K96+VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K288+VLOOKUP('4.6 LCOE_Weighted'!$C96,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K480,k.a.)","v":155.67878678964652},{"$f":"IF($F96='4.5. Total LCOE'!$F96,VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L96+VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L288+VLOOKUP('4.6 LCOE_Weighted'!$C96,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L480,k.a.)","v":211.19264264956541},{"$f":"IF($F96='4.5. Total LCOE'!$F96,VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M96+VLOOKUP($C96,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M288+VLOOKUP('4.6 LCOE_Weighted'!$C96,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M480,k.a.)","v":0.21119264264956542}]
[{"$f":"'4.5. Total LCOE'!A97","v":"gas"},{"$f":"'4.5. Total LCOE'!B97","v":"gas"},{"$f":"'4.5. Total LCOE'!C97","v":"Saxony-Anhalt"},"sMFH",{"$f":"'4.5. Total LCOE'!E97","v":"high"},{"$f":"'4.5. Total LCOE'!F97","v":2023},{"$f":"IF($F97='4.5. Total LCOE'!$F97,VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G97+VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G289+VLOOKUP('4.6 LCOE_Weighted'!$C97,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G481,k.a.)","v":24.140996510080619},{"$f":"IF($F97='4.5. Total LCOE'!$F97,VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H97+VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H289+VLOOKUP('4.6 LCOE_Weighted'!$C97,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H481,k.a.)","v":6.209907818040266},{"$f":"IF($F97='4.5. Total LCOE'!$F97,VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I97+VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I289+VLOOKUP('4.6 LCOE_Weighted'!$C97,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I481,k.a.)","v":5.9799836620025042},{"$f":"IF($F97='4.5. Total LCOE'!$F97,VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J97+VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J289+VLOOKUP('4.6 LCOE_Weighted'!$C97,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J481,k.a.)","v":0.76220819951250884},{"$f":"IF($F97='4.5. Total LCOE'!$F97,VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K97+VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K289+VLOOKUP('4.6 LCOE_Weighted'!$C97,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K481,k.a.)","v":155.67878678964652},{"$f":"IF($F97='4.5. Total LCOE'!$F97,VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L97+VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L289+VLOOKUP('4.6 LCOE_Weighted'!$C97,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L481,k.a.)","v":192.7718829792824},{"$f":"IF($F97='4.5. Total LCOE'!$F97,VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M97+VLOOKUP($C97,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M289+VLOOKUP('4.6 LCOE_Weighted'!$C97,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M481,k.a.)","v":0.19277188297928244}]
[{"$f":"'4.5. Total LCOE'!A98","v":"gas"},{"$f":"'4.5. Total LCOE'!B98","v":"gas"},{"$f":"'4.5. Total LCOE'!C98","v":"Saxony-Anhalt"},"lMFH",{"$f":"'4.5. Total LCOE'!E98","v":"high"},{"$f":"'4.5. Total LCOE'!F98","v":2023},{"$f":"IF($F98='4.5. Total LCOE'!$F98,VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G98+VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G290+VLOOKUP('4.6 LCOE_Weighted'!$C98,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G482,k.a.)","v":9.3110161534856744},{"$f":"IF($F98='4.5. Total LCOE'!$F98,VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H98+VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H290+VLOOKUP('4.6 LCOE_Weighted'!$C98,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H482,k.a.)","v":2.9260057475077854},{"$f":"IF($F98='4.5. Total LCOE'!$F98,VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I98+VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I290+VLOOKUP('4.6 LCOE_Weighted'!$C98,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I482,k.a.)","v":2.3064385288003924},{"$f":"IF($F98='4.5. Total LCOE'!$F98,VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J98+VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J290+VLOOKUP('4.6 LCOE_Weighted'!$C98,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J482,k.a.)","v":0.3591398838630393},{"$f":"IF($F98='4.5. Total LCOE'!$F98,VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K98+VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K290+VLOOKUP('4.6 LCOE_Weighted'!$C98,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K482,k.a.)","v":155.67878678964652},{"$f":"IF($F98='4.5. Total LCOE'!$F98,VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L98+VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L290+VLOOKUP('4.6 LCOE_Weighted'!$C98,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L482,k.a.)","v":170.58138710330343},{"$f":"IF($F98='4.5. Total LCOE'!$F98,VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M98+VLOOKUP($C98,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M290+VLOOKUP('4.6 LCOE_Weighted'!$C98,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M482,k.a.)","v":0.17058138710330342}]
[{"$f":"'4.5. Total LCOE'!A99","v":"gas"},{"$f":"'4.5. Total LCOE'!B99","v":"gas"},{"$f":"'4.5. Total LCOE'!C99","v":"Schleswig-Holstein"},"SFH",{"$f":"'4.5. Total LCOE'!E99","v":"high"},{"$f":"'4.5. Total LCOE'!F99","v":2023},{"$f":"IF($F99='4.5. Total LCOE'!$F99,VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G99+VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G291+VLOOKUP('4.6 LCOE_Weighted'!$C99,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G483,k.a.)","v":37.800060459799298},{"$f":"IF($F99='4.5. Total LCOE'!$F99,VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H99+VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H291+VLOOKUP('4.6 LCOE_Weighted'!$C99,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H483,k.a.)","v":10.263778150519386},{"$f":"IF($F99='4.5. Total LCOE'!$F99,VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I99+VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I291+VLOOKUP('4.6 LCOE_Weighted'!$C99,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I483,k.a.)","v":9.3634802473011831},{"$f":"IF($F99='4.5. Total LCOE'!$F99,VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J99+VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J291+VLOOKUP('4.6 LCOE_Weighted'!$C99,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J483,k.a.)","v":1.2597829297202106},{"$f":"IF($F99='4.5. Total LCOE'!$F99,VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K99+VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K291+VLOOKUP('4.6 LCOE_Weighted'!$C99,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K483,k.a.)","v":155.52326352612042},{"$f":"IF($F99='4.5. Total LCOE'!$F99,VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L99+VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L291+VLOOKUP('4.6 LCOE_Weighted'!$C99,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L483,k.a.)","v":214.2103653134605},{"$f":"IF($F99='4.5. Total LCOE'!$F99,VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M99+VLOOKUP($C99,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M291+VLOOKUP('4.6 LCOE_Weighted'!$C99,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M483,k.a.)","v":0.21421036531346049}]
[{"$f":"'4.5. Total LCOE'!A100","v":"gas"},{"$f":"'4.5. Total LCOE'!B100","v":"gas"},{"$f":"'4.5. Total LCOE'!C100","v":"Schleswig-Holstein"},"sMFH",{"$f":"'4.5. Total LCOE'!E100","v":"high"},{"$f":"'4.5. Total LCOE'!F100","v":2023},{"$f":"IF($F100='4.5. Total LCOE'!$F100,VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G100+VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G292+VLOOKUP('4.6 LCOE_Weighted'!$C100,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G484,k.a.)","v":24.826314675379269},{"$f":"IF($F100='4.5. Total LCOE'!$F100,VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H100+VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H292+VLOOKUP('4.6 LCOE_Weighted'!$C100,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H484,k.a.)","v":7.1616248320762983},{"$f":"IF($F100='4.5. Total LCOE'!$F100,VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I100+VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I292+VLOOKUP('4.6 LCOE_Weighted'!$C100,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I484,k.a.)","v":6.1497443191505283},{"$f":"IF($F100='4.5. Total LCOE'!$F100,VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J100+VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J292+VLOOKUP('4.6 LCOE_Weighted'!$C100,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J484,k.a.)","v":0.8790225763067121},{"$f":"IF($F100='4.5. Total LCOE'!$F100,VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K100+VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K292+VLOOKUP('4.6 LCOE_Weighted'!$C100,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K484,k.a.)","v":155.52326352612042},{"$f":"IF($F100='4.5. Total LCOE'!$F100,VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L100+VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L292+VLOOKUP('4.6 LCOE_Weighted'!$C100,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L484,k.a.)","v":194.53996992903325},{"$f":"IF($F100='4.5. Total LCOE'!$F100,VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M100+VLOOKUP($C100,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M292+VLOOKUP('4.6 LCOE_Weighted'!$C100,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M484,k.a.)","v":0.19453996992903322}]
[{"$f":"'4.5. Total LCOE'!A101","v":"gas"},{"$f":"'4.5. Total LCOE'!B101","v":"gas"},{"$f":"'4.5. Total LCOE'!C101","v":"Schleswig-Holstein"},"lMFH",{"$f":"'4.5. Total LCOE'!E101","v":"high"},{"$f":"'4.5. Total LCOE'!F101","v":2023},{"$f":"IF($F101='4.5. Total LCOE'!$F101,VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G101+VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G293+VLOOKUP('4.6 LCOE_Weighted'!$C101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G485,k.a.)","v":9.5155690249706009},{"$f":"IF($F101='4.5. Total LCOE'!$F101,VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H101+VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H293+VLOOKUP('4.6 LCOE_Weighted'!$C101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H485,k.a.)","v":3.4619202082181175},{"$f":"IF($F101='4.5. Total LCOE'!$F101,VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I101+VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I293+VLOOKUP('4.6 LCOE_Weighted'!$C101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I485,k.a.)","v":2.3571084681703258},{"$f":"IF($F101='4.5. Total LCOE'!$F101,VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J101+VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J293+VLOOKUP('4.6 LCOE_Weighted'!$C101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J485,k.a.)","v":0.42491837980207381},{"$f":"IF($F101='4.5. Total LCOE'!$F101,VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K101+VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K293+VLOOKUP('4.6 LCOE_Weighted'!$C101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K485,k.a.)","v":155.52326352612042},{"$f":"IF($F101='4.5. Total LCOE'!$F101,VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L101+VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L293+VLOOKUP('4.6 LCOE_Weighted'!$C101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L485,k.a.)","v":171.28277960728155},{"$f":"IF($F101='4.5. Total LCOE'!$F101,VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M101+VLOOKUP($C101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M293+VLOOKUP('4.6 LCOE_Weighted'!$C101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M485,k.a.)","v":0.17128277960728153}]
[{"$f":"'4.5. Total LCOE'!A102","v":"gas"},{"$f":"'4.5. Total LCOE'!B102","v":"gas"},{"$f":"'4.5. Total LCOE'!C102","v":"Thuringia"},"SFH",{"$f":"'4.5. Total LCOE'!E102","v":"high"},{"$f":"'4.5. Total LCOE'!F102","v":2023},{"$f":"IF($F102='4.5. Total LCOE'!$F102,VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G102+VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G294+VLOOKUP('4.6 LCOE_Weighted'!$C102,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G486,k.a.)","v":34.452807742009121},{"$f":"IF($F102='4.5. Total LCOE'!$F102,VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H102+VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H294+VLOOKUP('4.6 LCOE_Weighted'!$C102,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H486,k.a.)","v":8.7296790860776312},{"$f":"IF($F102='4.5. Total LCOE'!$F102,VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I102+VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I294+VLOOKUP('4.6 LCOE_Weighted'!$C102,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I486,k.a.)","v":8.5343298617062739},{"$f":"IF($F102='4.5. Total LCOE'!$F102,VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J102+VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J294+VLOOKUP('4.6 LCOE_Weighted'!$C102,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J486,k.a.)","v":1.0714865942440128},{"$f":"IF($F102='4.5. Total LCOE'!$F102,VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K102+VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K294+VLOOKUP('4.6 LCOE_Weighted'!$C102,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K486,k.a.)","v":155.36774026259431},{"$f":"IF($F102='4.5. Total LCOE'!$F102,VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L102+VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L294+VLOOKUP('4.6 LCOE_Weighted'!$C102,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L486,k.a.)","v":208.15604354663131},{"$f":"IF($F102='4.5. Total LCOE'!$F102,VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M102+VLOOKUP($C102,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M294+VLOOKUP('4.6 LCOE_Weighted'!$C102,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M486,k.a.)","v":0.20815604354663134}]
[{"$f":"'4.5. Total LCOE'!A103","v":"gas"},{"$f":"'4.5. Total LCOE'!B103","v":"gas"},{"$f":"'4.5. Total LCOE'!C103","v":"Thuringia"},"sMFH",{"$f":"'4.5. Total LCOE'!E103","v":"high"},{"$f":"'4.5. Total LCOE'!F103","v":2023},{"$f":"IF($F103='4.5. Total LCOE'!$F103,VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G103+VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G295+VLOOKUP('4.6 LCOE_Weighted'!$C103,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G487,k.a.)","v":22.803974670451652},{"$f":"IF($F103='4.5. Total LCOE'!$F103,VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H103+VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H295+VLOOKUP('4.6 LCOE_Weighted'!$C103,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H487,k.a.)","v":6.0464809309888725},{"$f":"IF($F103='4.5. Total LCOE'!$F103,VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I103+VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I295+VLOOKUP('4.6 LCOE_Weighted'!$C103,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I487,k.a.)","v":5.6487890175153508},{"$f":"IF($F103='4.5. Total LCOE'!$F103,VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J103+VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J295+VLOOKUP('4.6 LCOE_Weighted'!$C103,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J487,k.a.)","v":0.74214907512913153},{"$f":"IF($F103='4.5. Total LCOE'!$F103,VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K103+VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K295+VLOOKUP('4.6 LCOE_Weighted'!$C103,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K487,k.a.)","v":155.36774026259431},{"$f":"IF($F103='4.5. Total LCOE'!$F103,VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L103+VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L295+VLOOKUP('4.6 LCOE_Weighted'!$C103,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L487,k.a.)","v":190.6091339566793},{"$f":"IF($F103='4.5. Total LCOE'!$F103,VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M103+VLOOKUP($C103,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M295+VLOOKUP('4.6 LCOE_Weighted'!$C103,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M487,k.a.)","v":0.19060913395667931}]
[{"$f":"'4.5. Total LCOE'!A104","v":"gas"},{"$f":"'4.5. Total LCOE'!B104","v":"gas"},{"$f":"'4.5. Total LCOE'!C104","v":"Thuringia"},"lMFH",{"$f":"'4.5. Total LCOE'!E104","v":"high"},{"$f":"'4.5. Total LCOE'!F104","v":2023},{"$f":"IF($F104='4.5. Total LCOE'!$F104,VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G104+VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G296+VLOOKUP('4.6 LCOE_Weighted'!$C104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G488,k.a.)","v":8.7987627346709303},{"$f":"IF($F104='4.5. Total LCOE'!$F104,VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H104+VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H296+VLOOKUP('4.6 LCOE_Weighted'!$C104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H488,k.a.)","v":2.8798929493644581},{"$f":"IF($F104='4.5. Total LCOE'!$F104,VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I104+VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I296+VLOOKUP('4.6 LCOE_Weighted'!$C104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I488,k.a.)","v":2.1795478648612301},{"$f":"IF($F104='4.5. Total LCOE'!$F104,VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J104+VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J296+VLOOKUP('4.6 LCOE_Weighted'!$C104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J488,k.a.)","v":0.35347996847022101},{"$f":"IF($F104='4.5. Total LCOE'!$F104,VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K104+VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K296+VLOOKUP('4.6 LCOE_Weighted'!$C104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K488,k.a.)","v":155.36774026259431},{"$f":"IF($F104='4.5. Total LCOE'!$F104,VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L104+VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L296+VLOOKUP('4.6 LCOE_Weighted'!$C104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L488,k.a.)","v":169.57942377996113},{"$f":"IF($F104='4.5. Total LCOE'!$F104,VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M104+VLOOKUP($C104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M296+VLOOKUP('4.6 LCOE_Weighted'!$C104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M488,k.a.)","v":0.16957942377996116}]
[{"$f":"'4.5. Total LCOE'!A105","v":"gas"},{"$f":"'4.5. Total LCOE'!B105","v":"gas"},{"$f":"'4.5. Total LCOE'!C105","v":"Baden-Württemberg"},"SFH",{"$f":"'4.5. Total LCOE'!E105","v":"high"},{"$f":"'4.5. Total LCOE'!F105","v":2024},{"$f":"IF($F105='4.5. Total LCOE'!$F105,VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G105+VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G297+VLOOKUP('4.6 LCOE_Weighted'!$C105,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G489,k.a.)","v":38.05324657746479},{"$f":"IF($F105='4.5. Total LCOE'!$F105,VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H105+VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H297+VLOOKUP('4.6 LCOE_Weighted'!$C105,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H489,k.a.)","v":10.594074441728894},{"$f":"IF($F105='4.5. Total LCOE'!$F105,VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I105+VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I297+VLOOKUP('4.6 LCOE_Weighted'!$C105,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I489,k.a.)","v":9.5125879721999773},{"$f":"IF($F105='4.5. Total LCOE'!$F105,VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J105+VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J297+VLOOKUP('4.6 LCOE_Weighted'!$C105,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J489,k.a.)","v":1.3003237153172358},{"$f":"IF($F105='4.5. Total LCOE'!$F105,VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K105+VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K297+VLOOKUP('4.6 LCOE_Weighted'!$C105,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K489,k.a.)","v":147.00180570740977},{"$f":"IF($F105='4.5. Total LCOE'!$F105,VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L105+VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L297+VLOOKUP('4.6 LCOE_Weighted'!$C105,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L489,k.a.)","v":206.46203841412068},{"$f":"IF($F105='4.5. Total LCOE'!$F105,VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M105+VLOOKUP($C105,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M297+VLOOKUP('4.6 LCOE_Weighted'!$C105,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M489,k.a.)","v":0.2064620384141207}]
[{"$f":"'4.5. Total LCOE'!A106","v":"gas"},{"$f":"'4.5. Total LCOE'!B106","v":"gas"},{"$f":"'4.5. Total LCOE'!C106","v":"Baden-Württemberg"},"sMFH",{"$f":"'4.5. Total LCOE'!E106","v":"high"},{"$f":"'4.5. Total LCOE'!F106","v":2024},{"$f":"IF($F106='4.5. Total LCOE'!$F106,VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G106+VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G298+VLOOKUP('4.6 LCOE_Weighted'!$C106,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G490,k.a.)","v":24.947566666634515},{"$f":"IF($F106='4.5. Total LCOE'!$F106,VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H106+VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H298+VLOOKUP('4.6 LCOE_Weighted'!$C106,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H490,k.a.)","v":7.4039553335418749},{"$f":"IF($F106='4.5. Total LCOE'!$F106,VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I106+VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I298+VLOOKUP('4.6 LCOE_Weighted'!$C106,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I490,k.a.)","v":6.2364172298829175},{"$f":"IF($F106='4.5. Total LCOE'!$F106,VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J106+VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J298+VLOOKUP('4.6 LCOE_Weighted'!$C106,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J490,k.a.)","v":0.9087663825951815},{"$f":"IF($F106='4.5. Total LCOE'!$F106,VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K106+VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K298+VLOOKUP('4.6 LCOE_Weighted'!$C106,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K490,k.a.)","v":147.00180570740977},{"$f":"IF($F106='4.5. Total LCOE'!$F106,VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L106+VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L298+VLOOKUP('4.6 LCOE_Weighted'!$C106,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L490,k.a.)","v":186.49851132006427},{"$f":"IF($F106='4.5. Total LCOE'!$F106,VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M106+VLOOKUP($C106,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M298+VLOOKUP('4.6 LCOE_Weighted'!$C106,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M490,k.a.)","v":0.18649851132006426}]
[{"$f":"'4.5. Total LCOE'!A107","v":"gas"},{"$f":"'4.5. Total LCOE'!B107","v":"gas"},{"$f":"'4.5. Total LCOE'!C107","v":"Baden-Württemberg"},"lMFH",{"$f":"'4.5. Total LCOE'!E107","v":"high"},{"$f":"'4.5. Total LCOE'!F107","v":2024},{"$f":"IF($F107='4.5. Total LCOE'!$F107,VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G107+VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G299+VLOOKUP('4.6 LCOE_Weighted'!$C107,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G491,k.a.)","v":9.5485522096123976},{"$f":"IF($F107='4.5. Total LCOE'!$F107,VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H107+VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H299+VLOOKUP('4.6 LCOE_Weighted'!$C107,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H491,k.a.)","v":3.5917867658439526},{"$f":"IF($F107='4.5. Total LCOE'!$F107,VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I107+VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I299+VLOOKUP('4.6 LCOE_Weighted'!$C107,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I491,k.a.)","v":2.3869564641791419},{"$f":"IF($F107='4.5. Total LCOE'!$F107,VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J107+VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J299+VLOOKUP('4.6 LCOE_Weighted'!$C107,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J491,k.a.)","v":0.44085828711878378},{"$f":"IF($F107='4.5. Total LCOE'!$F107,VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K107+VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K299+VLOOKUP('4.6 LCOE_Weighted'!$C107,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K491,k.a.)","v":147.00180570740977},{"$f":"IF($F107='4.5. Total LCOE'!$F107,VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L107+VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L299+VLOOKUP('4.6 LCOE_Weighted'!$C107,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L491,k.a.)","v":162.96995943416402},{"$f":"IF($F107='4.5. Total LCOE'!$F107,VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M107+VLOOKUP($C107,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M299+VLOOKUP('4.6 LCOE_Weighted'!$C107,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M491,k.a.)","v":0.16296995943416404}]
[{"$f":"'4.5. Total LCOE'!A108","v":"gas"},{"$f":"'4.5. Total LCOE'!B108","v":"gas"},{"$f":"'4.5. Total LCOE'!C108","v":"Bavaria"},"SFH",{"$f":"'4.5. Total LCOE'!E108","v":"high"},{"$f":"'4.5. Total LCOE'!F108","v":2024},{"$f":"IF($F108='4.5. Total LCOE'!$F108,VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G108+VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G300+VLOOKUP('4.6 LCOE_Weighted'!$C108,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G492,k.a.)","v":35.99873832385699},{"$f":"IF($F108='4.5. Total LCOE'!$F108,VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H108+VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H300+VLOOKUP('4.6 LCOE_Weighted'!$C108,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H492,k.a.)","v":10.103251825968176},{"$f":"IF($F108='4.5. Total LCOE'!$F108,VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I108+VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I300+VLOOKUP('4.6 LCOE_Weighted'!$C108,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I492,k.a.)","v":8.998999980114462},{"$f":"IF($F108='4.5. Total LCOE'!$F108,VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J108+VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J300+VLOOKUP('4.6 LCOE_Weighted'!$C108,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J492,k.a.)","v":1.2400798222996643},{"$f":"IF($F108='4.5. Total LCOE'!$F108,VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K108+VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K300+VLOOKUP('4.6 LCOE_Weighted'!$C108,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K492,k.a.)","v":147.00180570740977},{"$f":"IF($F108='4.5. Total LCOE'!$F108,VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L108+VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L300+VLOOKUP('4.6 LCOE_Weighted'!$C108,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L492,k.a.)","v":203.34287565964908},{"$f":"IF($F108='4.5. Total LCOE'!$F108,VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M108+VLOOKUP($C108,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M300+VLOOKUP('4.6 LCOE_Weighted'!$C108,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M492,k.a.)","v":0.20334287565964909}]
[{"$f":"'4.5. Total LCOE'!A109","v":"gas"},{"$f":"'4.5. Total LCOE'!B109","v":"gas"},{"$f":"'4.5. Total LCOE'!C109","v":"Bavaria"},"sMFH",{"$f":"'4.5. Total LCOE'!E109","v":"high"},{"$f":"'4.5. Total LCOE'!F109","v":2024},{"$f":"IF($F109='4.5. Total LCOE'!$F109,VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G109+VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G301+VLOOKUP('4.6 LCOE_Weighted'!$C109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G493,k.a.)","v":23.600911927519874},{"$f":"IF($F109='4.5. Total LCOE'!$F109,VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H109+VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H301+VLOOKUP('4.6 LCOE_Weighted'!$C109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H493,k.a.)","v":7.0629029031245176},{"$f":"IF($F109='4.5. Total LCOE'!$F109,VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I109+VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I301+VLOOKUP('4.6 LCOE_Weighted'!$C109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I493,k.a.)","v":5.8997791549178693},{"$f":"IF($F109='4.5. Total LCOE'!$F109,VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J109+VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J301+VLOOKUP('4.6 LCOE_Weighted'!$C109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J493,k.a.)","v":0.86690538134608142},{"$f":"IF($F109='4.5. Total LCOE'!$F109,VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K109+VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K301+VLOOKUP('4.6 LCOE_Weighted'!$C109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K493,k.a.)","v":147.00180570740977},{"$f":"IF($F109='4.5. Total LCOE'!$F109,VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L109+VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L301+VLOOKUP('4.6 LCOE_Weighted'!$C109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L493,k.a.)","v":184.43230507431809},{"$f":"IF($F109='4.5. Total LCOE'!$F109,VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M109+VLOOKUP($C109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M301+VLOOKUP('4.6 LCOE_Weighted'!$C109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M493,k.a.)","v":0.18443230507431813}]
[{"$f":"'4.5. Total LCOE'!A110","v":"gas"},{"$f":"'4.5. Total LCOE'!B110","v":"gas"},{"$f":"'4.5. Total LCOE'!C110","v":"Bavaria"},"lMFH",{"$f":"'4.5. Total LCOE'!E110","v":"high"},{"$f":"'4.5. Total LCOE'!F110","v":2024},{"$f":"IF($F110='4.5. Total LCOE'!$F110,VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G110+VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G302+VLOOKUP('4.6 LCOE_Weighted'!$C110,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G494,k.a.)","v":9.0478658900954834},{"$f":"IF($F110='4.5. Total LCOE'!$F110,VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H110+VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H302+VLOOKUP('4.6 LCOE_Weighted'!$C110,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H494,k.a.)","v":3.4394385688064255},{"$f":"IF($F110='4.5. Total LCOE'!$F110,VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I110+VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I302+VLOOKUP('4.6 LCOE_Weighted'!$C110,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I494,k.a.)","v":2.2617944060302788},{"$f":"IF($F110='4.5. Total LCOE'!$F110,VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J110+VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J302+VLOOKUP('4.6 LCOE_Weighted'!$C110,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J494,k.a.)","v":0.42215896848709494},{"$f":"IF($F110='4.5. Total LCOE'!$F110,VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K110+VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K302+VLOOKUP('4.6 LCOE_Weighted'!$C110,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K494,k.a.)","v":147.00180570740977},{"$f":"IF($F110='4.5. Total LCOE'!$F110,VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L110+VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L302+VLOOKUP('4.6 LCOE_Weighted'!$C110,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L494,k.a.)","v":162.17306354082905},{"$f":"IF($F110='4.5. Total LCOE'!$F110,VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M110+VLOOKUP($C110,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M302+VLOOKUP('4.6 LCOE_Weighted'!$C110,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M494,k.a.)","v":0.16217306354082905}]
[{"$f":"'4.5. Total LCOE'!A111","v":"gas"},{"$f":"'4.5. Total LCOE'!B111","v":"gas"},{"$f":"'4.5. Total LCOE'!C111","v":"Berlin"},"SFH",{"$f":"'4.5. Total LCOE'!E111","v":"high"},{"$f":"'4.5. Total LCOE'!F111","v":2024},{"$f":"IF($F111='4.5. Total LCOE'!$F111,VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G111+VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G303+VLOOKUP('4.6 LCOE_Weighted'!$C111,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G495,k.a.)","v":39.799158503279557},{"$f":"IF($F111='4.5. Total LCOE'!$F111,VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H111+VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H303+VLOOKUP('4.6 LCOE_Weighted'!$C111,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H495,k.a.)","v":11.346208431013974},{"$f":"IF($F111='4.5. Total LCOE'!$F111,VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I111+VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I303+VLOOKUP('4.6 LCOE_Weighted'!$C111,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I495,k.a.)","v":9.9490327510236938},{"$f":"IF($F111='4.5. Total LCOE'!$F111,VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J111+VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J303+VLOOKUP('4.6 LCOE_Weighted'!$C111,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J495,k.a.)","v":1.3926411394341782},{"$f":"IF($F111='4.5. Total LCOE'!$F111,VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K111+VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K303+VLOOKUP('4.6 LCOE_Weighted'!$C111,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K495,k.a.)","v":147.14880751311719},{"$f":"IF($F111='4.5. Total LCOE'!$F111,VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L111+VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L303+VLOOKUP('4.6 LCOE_Weighted'!$C111,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L495,k.a.)","v":209.63584833786859},{"$f":"IF($F111='4.5. Total LCOE'!$F111,VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M111+VLOOKUP($C111,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M303+VLOOKUP('4.6 LCOE_Weighted'!$C111,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M495,k.a.)","v":0.20963584833786858}]
[{"$f":"'4.5. Total LCOE'!A112","v":"gas"},{"$f":"'4.5. Total LCOE'!B112","v":"gas"},{"$f":"'4.5. Total LCOE'!C112","v":"Berlin"},"sMFH",{"$f":"'4.5. Total LCOE'!E112","v":"high"},{"$f":"'4.5. Total LCOE'!F112","v":2024},{"$f":"IF($F112='4.5. Total LCOE'!$F112,VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G112+VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G304+VLOOKUP('4.6 LCOE_Weighted'!$C112,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G496,k.a.)","v":25.97911379146792},{"$f":"IF($F112='4.5. Total LCOE'!$F112,VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H112+VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H304+VLOOKUP('4.6 LCOE_Weighted'!$C112,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H496,k.a.)","v":7.9462087131327888},{"$f":"IF($F112='4.5. Total LCOE'!$F112,VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I112+VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I304+VLOOKUP('4.6 LCOE_Weighted'!$C112,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I496,k.a.)","v":6.4942843937915748},{"$f":"IF($F112='4.5. Total LCOE'!$F112,VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J112+VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J304+VLOOKUP('4.6 LCOE_Weighted'!$C112,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J496,k.a.)","v":0.97532292163701173},{"$f":"IF($F112='4.5. Total LCOE'!$F112,VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K112+VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K304+VLOOKUP('4.6 LCOE_Weighted'!$C112,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K496,k.a.)","v":147.14880751311719},{"$f":"IF($F112='4.5. Total LCOE'!$F112,VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L112+VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L304+VLOOKUP('4.6 LCOE_Weighted'!$C112,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L496,k.a.)","v":188.54373733314648},{"$f":"IF($F112='4.5. Total LCOE'!$F112,VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M112+VLOOKUP($C112,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M304+VLOOKUP('4.6 LCOE_Weighted'!$C112,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M496,k.a.)","v":0.1885437373331465}]
[{"$f":"'4.5. Total LCOE'!A113","v":"gas"},{"$f":"'4.5. Total LCOE'!B113","v":"gas"},{"$f":"'4.5. Total LCOE'!C113","v":"Berlin"},"lMFH",{"$f":"'4.5. Total LCOE'!E113","v":"high"},{"$f":"'4.5. Total LCOE'!F113","v":2024},{"$f":"IF($F113='4.5. Total LCOE'!$F113,VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G113+VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G305+VLOOKUP('4.6 LCOE_Weighted'!$C113,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G497,k.a.)","v":9.9556272802859294},{"$f":"IF($F113='4.5. Total LCOE'!$F113,VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H113+VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H305+VLOOKUP('4.6 LCOE_Weighted'!$C113,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H497,k.a.)","v":3.8911682657021931},{"$f":"IF($F113='4.5. Total LCOE'!$F113,VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I113+VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I305+VLOOKUP('4.6 LCOE_Weighted'!$C113,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I497,k.a.)","v":2.4887174903556759},{"$f":"IF($F113='4.5. Total LCOE'!$F113,VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J113+VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J305+VLOOKUP('4.6 LCOE_Weighted'!$C113,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J497,k.a.)","v":0.47760457074499024},{"$f":"IF($F113='4.5. Total LCOE'!$F113,VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K113+VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K305+VLOOKUP('4.6 LCOE_Weighted'!$C113,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K497,k.a.)","v":147.14880751311719},{"$f":"IF($F113='4.5. Total LCOE'!$F113,VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L113+VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L305+VLOOKUP('4.6 LCOE_Weighted'!$C113,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L497,k.a.)","v":163.96192512020599},{"$f":"IF($F113='4.5. Total LCOE'!$F113,VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M113+VLOOKUP($C113,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M305+VLOOKUP('4.6 LCOE_Weighted'!$C113,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M497,k.a.)","v":0.16396192512020596}]
[{"$f":"'4.5. Total LCOE'!A114","v":"gas"},{"$f":"'4.5. Total LCOE'!B114","v":"gas"},{"$f":"'4.5. Total LCOE'!C114","v":"Brandenburg"},"SFH",{"$f":"'4.5. Total LCOE'!E114","v":"high"},{"$f":"'4.5. Total LCOE'!F114","v":2024},{"$f":"IF($F114='4.5. Total LCOE'!$F114,VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G114+VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G306+VLOOKUP('4.6 LCOE_Weighted'!$C114,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G498,k.a.)","v":34.36230580707327},{"$f":"IF($F114='4.5. Total LCOE'!$F114,VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H114+VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H306+VLOOKUP('4.6 LCOE_Weighted'!$C114,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H498,k.a.)","v":9.164112345935191},{"$f":"IF($F114='4.5. Total LCOE'!$F114,VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I114+VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I306+VLOOKUP('4.6 LCOE_Weighted'!$C114,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I498,k.a.)","v":8.589922971539524},{"$f":"IF($F114='4.5. Total LCOE'!$F114,VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J114+VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J306+VLOOKUP('4.6 LCOE_Weighted'!$C114,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J498,k.a.)","v":1.1248092203613327},{"$f":"IF($F114='4.5. Total LCOE'!$F114,VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K114+VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K306+VLOOKUP('4.6 LCOE_Weighted'!$C114,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K498,k.a.)","v":147.00180570740977},{"$f":"IF($F114='4.5. Total LCOE'!$F114,VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L114+VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L306+VLOOKUP('4.6 LCOE_Weighted'!$C114,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L498,k.a.)","v":200.24295605231907},{"$f":"IF($F114='4.5. Total LCOE'!$F114,VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M114+VLOOKUP($C114,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M306+VLOOKUP('4.6 LCOE_Weighted'!$C114,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M498,k.a.)","v":0.20024295605231907}]
[{"$f":"'4.5. Total LCOE'!A115","v":"gas"},{"$f":"'4.5. Total LCOE'!B115","v":"gas"},{"$f":"'4.5. Total LCOE'!C115","v":"Brandenburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E115","v":"high"},{"$f":"'4.5. Total LCOE'!F115","v":2024},{"$f":"IF($F115='4.5. Total LCOE'!$F115,VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G115+VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G307+VLOOKUP('4.6 LCOE_Weighted'!$C115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G499,k.a.)","v":22.574670215938085},{"$f":"IF($F115='4.5. Total LCOE'!$F115,VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H115+VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H307+VLOOKUP('4.6 LCOE_Weighted'!$C115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H499,k.a.)","v":6.3620307193586694},{"$f":"IF($F115='4.5. Total LCOE'!$F115,VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I115+VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I307+VLOOKUP('4.6 LCOE_Weighted'!$C115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I499,k.a.)","v":5.6432382434271773},{"$f":"IF($F115='4.5. Total LCOE'!$F115,VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J115+VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J307+VLOOKUP('4.6 LCOE_Weighted'!$C115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J499,k.a.)","v":0.78087986519837882},{"$f":"IF($F115='4.5. Total LCOE'!$F115,VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K115+VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K307+VLOOKUP('4.6 LCOE_Weighted'!$C115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K499,k.a.)","v":147.00180570740977},{"$f":"IF($F115='4.5. Total LCOE'!$F115,VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L115+VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L307+VLOOKUP('4.6 LCOE_Weighted'!$C115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L499,k.a.)","v":182.36262475133208},{"$f":"IF($F115='4.5. Total LCOE'!$F115,VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M115+VLOOKUP($C115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M307+VLOOKUP('4.6 LCOE_Weighted'!$C115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M499,k.a.)","v":0.18236262475133208}]
[{"$f":"'4.5. Total LCOE'!A116","v":"gas"},{"$f":"'4.5. Total LCOE'!B116","v":"gas"},{"$f":"'4.5. Total LCOE'!C116","v":"Brandenburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E116","v":"high"},{"$f":"'4.5. Total LCOE'!F116","v":2024},{"$f":"IF($F116='4.5. Total LCOE'!$F116,VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G116+VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G308+VLOOKUP('4.6 LCOE_Weighted'!$C116,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G500,k.a.)","v":8.8054219581236541},{"$f":"IF($F116='4.5. Total LCOE'!$F116,VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H116+VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H308+VLOOKUP('4.6 LCOE_Weighted'!$C116,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H500,k.a.)","v":3.1101830177830272},{"$f":"IF($F116='4.5. Total LCOE'!$F116,VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I116+VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I308+VLOOKUP('4.6 LCOE_Weighted'!$C116,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I500,k.a.)","v":2.2011880336800722},{"$f":"IF($F116='4.5. Total LCOE'!$F116,VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J116+VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J308+VLOOKUP('4.6 LCOE_Weighted'!$C116,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J500,k.a.)","v":0.38174592402998064},{"$f":"IF($F116='4.5. Total LCOE'!$F116,VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K116+VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K308+VLOOKUP('4.6 LCOE_Weighted'!$C116,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K500,k.a.)","v":147.00180570740977},{"$f":"IF($F116='4.5. Total LCOE'!$F116,VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L116+VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L308+VLOOKUP('4.6 LCOE_Weighted'!$C116,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L500,k.a.)","v":161.50034464102654},{"$f":"IF($F116='4.5. Total LCOE'!$F116,VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M116+VLOOKUP($C116,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M308+VLOOKUP('4.6 LCOE_Weighted'!$C116,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M500,k.a.)","v":0.16150034464102653}]
[{"$f":"'4.5. Total LCOE'!A117","v":"gas"},{"$f":"'4.5. Total LCOE'!B117","v":"gas"},{"$f":"'4.5. Total LCOE'!C117","v":"Bremen"},"SFH",{"$f":"'4.5. Total LCOE'!E117","v":"high"},{"$f":"'4.5. Total LCOE'!F117","v":2024},{"$f":"IF($F117='4.5. Total LCOE'!$F117,VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G117+VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G309+VLOOKUP('4.6 LCOE_Weighted'!$C117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G501,k.a.)","v":39.546327878323467},{"$f":"IF($F117='4.5. Total LCOE'!$F117,VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H117+VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H309+VLOOKUP('4.6 LCOE_Weighted'!$C117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H501,k.a.)","v":10.63452788591959},{"$f":"IF($F117='4.5. Total LCOE'!$F117,VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I117+VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I309+VLOOKUP('4.6 LCOE_Weighted'!$C117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I501,k.a.)","v":9.8858299029548675},{"$f":"IF($F117='4.5. Total LCOE'!$F117,VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J117+VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J309+VLOOKUP('4.6 LCOE_Weighted'!$C117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J501,k.a.)","v":1.3052889978567119},{"$f":"IF($F117='4.5. Total LCOE'!$F117,VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K117+VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K309+VLOOKUP('4.6 LCOE_Weighted'!$C117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K501,k.a.)","v":147.14880751311719},{"$f":"IF($F117='4.5. Total LCOE'!$F117,VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L117+VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L309+VLOOKUP('4.6 LCOE_Weighted'!$C117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L501,k.a.)","v":208.52078217817183},{"$f":"IF($F117='4.5. Total LCOE'!$F117,VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M117+VLOOKUP($C117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M309+VLOOKUP('4.6 LCOE_Weighted'!$C117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M501,k.a.)","v":0.20852078217817183}]
[{"$f":"'4.5. Total LCOE'!A118","v":"gas"},{"$f":"'4.5. Total LCOE'!B118","v":"gas"},{"$f":"'4.5. Total LCOE'!C118","v":"Bremen"},"sMFH",{"$f":"'4.5. Total LCOE'!E118","v":"high"},{"$f":"'4.5. Total LCOE'!F118","v":2024},{"$f":"IF($F118='4.5. Total LCOE'!$F118,VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G118+VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G310+VLOOKUP('4.6 LCOE_Weighted'!$C118,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G502,k.a.)","v":26.01981701759734},{"$f":"IF($F118='4.5. Total LCOE'!$F118,VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H118+VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H310+VLOOKUP('4.6 LCOE_Weighted'!$C118,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H502,k.a.)","v":7.4119579523108037},{"$f":"IF($F118='4.5. Total LCOE'!$F118,VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I118+VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I310+VLOOKUP('4.6 LCOE_Weighted'!$C118,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I502,k.a.)","v":6.5044594262561555},{"$f":"IF($F118='4.5. Total LCOE'!$F118,VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J118+VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J310+VLOOKUP('4.6 LCOE_Weighted'!$C118,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J502,k.a.)","v":0.90974862932443723},{"$f":"IF($F118='4.5. Total LCOE'!$F118,VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K118+VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K310+VLOOKUP('4.6 LCOE_Weighted'!$C118,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K502,k.a.)","v":147.14880751311719},{"$f":"IF($F118='4.5. Total LCOE'!$F118,VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L118+VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L310+VLOOKUP('4.6 LCOE_Weighted'!$C118,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L502,k.a.)","v":187.99479053860594},{"$f":"IF($F118='4.5. Total LCOE'!$F118,VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M118+VLOOKUP($C118,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M310+VLOOKUP('4.6 LCOE_Weighted'!$C118,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M502,k.a.)","v":0.18799479053860593}]
[{"$f":"'4.5. Total LCOE'!A119","v":"gas"},{"$f":"'4.5. Total LCOE'!B119","v":"gas"},{"$f":"'4.5. Total LCOE'!C119","v":"Bremen"},"lMFH",{"$f":"'4.5. Total LCOE'!E119","v":"high"},{"$f":"'4.5. Total LCOE'!F119","v":2024},{"$f":"IF($F119='4.5. Total LCOE'!$F119,VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G119+VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G311+VLOOKUP('4.6 LCOE_Weighted'!$C119,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G503,k.a.)","v":9.9408111329632192},{"$f":"IF($F119='4.5. Total LCOE'!$F119,VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H119+VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H311+VLOOKUP('4.6 LCOE_Weighted'!$C119,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H503,k.a.)","v":3.5483787173884913},{"$f":"IF($F119='4.5. Total LCOE'!$F119,VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I119+VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I311+VLOOKUP('4.6 LCOE_Weighted'!$C119,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I503,k.a.)","v":2.4850137352889581},{"$f":"IF($F119='4.5. Total LCOE'!$F119,VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J119+VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J311+VLOOKUP('4.6 LCOE_Weighted'!$C119,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J503,k.a.)","v":0.43553035449449073},{"$f":"IF($F119='4.5. Total LCOE'!$F119,VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K119+VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K311+VLOOKUP('4.6 LCOE_Weighted'!$C119,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K503,k.a.)","v":147.14880751311719},{"$f":"IF($F119='4.5. Total LCOE'!$F119,VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L119+VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L311+VLOOKUP('4.6 LCOE_Weighted'!$C119,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L503,k.a.)","v":163.55854145325236},{"$f":"IF($F119='4.5. Total LCOE'!$F119,VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M119+VLOOKUP($C119,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M311+VLOOKUP('4.6 LCOE_Weighted'!$C119,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M503,k.a.)","v":0.16355854145325238}]
[{"$f":"'4.5. Total LCOE'!A120","v":"gas"},{"$f":"'4.5. Total LCOE'!B120","v":"gas"},{"$f":"'4.5. Total LCOE'!C120","v":"Hamburg"},"SFH",{"$f":"'4.5. Total LCOE'!E120","v":"high"},{"$f":"'4.5. Total LCOE'!F120","v":2024},{"$f":"IF($F120='4.5. Total LCOE'!$F120,VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G120+VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G312+VLOOKUP('4.6 LCOE_Weighted'!$C120,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G504,k.a.)","v":40.481526353100143},{"$f":"IF($F120='4.5. Total LCOE'!$F120,VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H120+VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H312+VLOOKUP('4.6 LCOE_Weighted'!$C120,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H504,k.a.)","v":11.830834758109985},{"$f":"IF($F120='4.5. Total LCOE'!$F120,VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I120+VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I312+VLOOKUP('4.6 LCOE_Weighted'!$C120,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I504,k.a.)","v":10.119611736645998},{"$f":"IF($F120='4.5. Total LCOE'!$F120,VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J120+VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J312+VLOOKUP('4.6 LCOE_Weighted'!$C120,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J504,k.a.)","v":1.4521244958761392},{"$f":"IF($F120='4.5. Total LCOE'!$F120,VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K120+VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K312+VLOOKUP('4.6 LCOE_Weighted'!$C120,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K504,k.a.)","v":147.00180570740974},{"$f":"IF($F120='4.5. Total LCOE'!$F120,VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L120+VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L312+VLOOKUP('4.6 LCOE_Weighted'!$C120,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L504,k.a.)","v":210.88590305114201},{"$f":"IF($F120='4.5. Total LCOE'!$F120,VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M120+VLOOKUP($C120,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M312+VLOOKUP('4.6 LCOE_Weighted'!$C120,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M504,k.a.)","v":0.21088590305114202}]
[{"$f":"'4.5. Total LCOE'!A121","v":"gas"},{"$f":"'4.5. Total LCOE'!B121","v":"gas"},{"$f":"'4.5. Total LCOE'!C121","v":"Hamburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E121","v":"high"},{"$f":"'4.5. Total LCOE'!F121","v":2024},{"$f":"IF($F121='4.5. Total LCOE'!$F121,VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G121+VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G313+VLOOKUP('4.6 LCOE_Weighted'!$C121,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G505,k.a.)","v":26.389474046866386},{"$f":"IF($F121='4.5. Total LCOE'!$F121,VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H121+VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H313+VLOOKUP('4.6 LCOE_Weighted'!$C121,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H505,k.a.)","v":8.3092945126829143},{"$f":"IF($F121='4.5. Total LCOE'!$F121,VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I121+VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I313+VLOOKUP('4.6 LCOE_Weighted'!$C121,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I505,k.a.)","v":6.5968666536738132},{"$f":"IF($F121='4.5. Total LCOE'!$F121,VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J121+VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J313+VLOOKUP('4.6 LCOE_Weighted'!$C121,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J505,k.a.)","v":1.0198883132100862},{"$f":"IF($F121='4.5. Total LCOE'!$F121,VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K121+VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K313+VLOOKUP('4.6 LCOE_Weighted'!$C121,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K505,k.a.)","v":147.00180570740974},{"$f":"IF($F121='4.5. Total LCOE'!$F121,VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L121+VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L313+VLOOKUP('4.6 LCOE_Weighted'!$C121,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L505,k.a.)","v":189.31732923384294},{"$f":"IF($F121='4.5. Total LCOE'!$F121,VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M121+VLOOKUP($C121,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M313+VLOOKUP('4.6 LCOE_Weighted'!$C121,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M505,k.a.)","v":0.18931732923384298}]
[{"$f":"'4.5. Total LCOE'!A122","v":"gas"},{"$f":"'4.5. Total LCOE'!B122","v":"gas"},{"$f":"'4.5. Total LCOE'!C122","v":"Hamburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E122","v":"high"},{"$f":"'4.5. Total LCOE'!F122","v":2024},{"$f":"IF($F122='4.5. Total LCOE'!$F122,VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G122+VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G314+VLOOKUP('4.6 LCOE_Weighted'!$C122,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G506,k.a.)","v":10.042627028741061},{"$f":"IF($F122='4.5. Total LCOE'!$F122,VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H122+VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H314+VLOOKUP('4.6 LCOE_Weighted'!$C122,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H506,k.a.)","v":4.0687234115885325},{"$f":"IF($F122='4.5. Total LCOE'!$F122,VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I122+VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I314+VLOOKUP('4.6 LCOE_Weighted'!$C122,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I506,k.a.)","v":2.5104657729642037},{"$f":"IF($F122='4.5. Total LCOE'!$F122,VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J122+VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J314+VLOOKUP('4.6 LCOE_Weighted'!$C122,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J506,k.a.)","v":0.49939780697742714},{"$f":"IF($F122='4.5. Total LCOE'!$F122,VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K122+VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K314+VLOOKUP('4.6 LCOE_Weighted'!$C122,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K506,k.a.)","v":147.00180570740974},{"$f":"IF($F122='4.5. Total LCOE'!$F122,VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L122+VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L314+VLOOKUP('4.6 LCOE_Weighted'!$C122,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L506,k.a.)","v":164.12301972768097},{"$f":"IF($F122='4.5. Total LCOE'!$F122,VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M122+VLOOKUP($C122,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M314+VLOOKUP('4.6 LCOE_Weighted'!$C122,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M506,k.a.)","v":0.16412301972768101}]
[{"$f":"'4.5. Total LCOE'!A123","v":"gas"},{"$f":"'4.5. Total LCOE'!B123","v":"gas"},{"$f":"'4.5. Total LCOE'!C123","v":"Hesse"},"SFH",{"$f":"'4.5. Total LCOE'!E123","v":"high"},{"$f":"'4.5. Total LCOE'!F123","v":2024},{"$f":"IF($F123='4.5. Total LCOE'!$F123,VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G123+VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G315+VLOOKUP('4.6 LCOE_Weighted'!$C123,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G507,k.a.)","v":38.316475408820878},{"$f":"IF($F123='4.5. Total LCOE'!$F123,VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H123+VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H315+VLOOKUP('4.6 LCOE_Weighted'!$C123,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H507,k.a.)","v":10.459763895171939},{"$f":"IF($F123='4.5. Total LCOE'!$F123,VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I123+VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I315+VLOOKUP('4.6 LCOE_Weighted'!$C123,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I507,k.a.)","v":9.5783901741224042},{"$f":"IF($F123='4.5. Total LCOE'!$F123,VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J123+VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J315+VLOOKUP('4.6 LCOE_Weighted'!$C123,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J507,k.a.)","v":1.2838383498550758},{"$f":"IF($F123='4.5. Total LCOE'!$F123,VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K123+VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K315+VLOOKUP('4.6 LCOE_Weighted'!$C123,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K507,k.a.)","v":147.14880751311716},{"$f":"IF($F123='4.5. Total LCOE'!$F123,VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L123+VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L315+VLOOKUP('4.6 LCOE_Weighted'!$C123,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L507,k.a.)","v":206.78727534108748},{"$f":"IF($F123='4.5. Total LCOE'!$F123,VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M123+VLOOKUP($C123,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M315+VLOOKUP('4.6 LCOE_Weighted'!$C123,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M507,k.a.)","v":0.20678727534108748}]
[{"$f":"'4.5. Total LCOE'!A124","v":"gas"},{"$f":"'4.5. Total LCOE'!B124","v":"gas"},{"$f":"'4.5. Total LCOE'!C124","v":"Hesse"},"sMFH",{"$f":"'4.5. Total LCOE'!E124","v":"high"},{"$f":"'4.5. Total LCOE'!F124","v":2024},{"$f":"IF($F124='4.5. Total LCOE'!$F124,VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G124+VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G316+VLOOKUP('4.6 LCOE_Weighted'!$C124,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G508,k.a.)","v":25.188658706448539},{"$f":"IF($F124='4.5. Total LCOE'!$F124,VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H124+VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H316+VLOOKUP('4.6 LCOE_Weighted'!$C124,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H508,k.a.)","v":7.2997856374562984},{"$f":"IF($F124='4.5. Total LCOE'!$F124,VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I124+VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I316+VLOOKUP('4.6 LCOE_Weighted'!$C124,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I508,k.a.)","v":6.2966856549030892},{"$f":"IF($F124='4.5. Total LCOE'!$F124,VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J124+VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J316+VLOOKUP('4.6 LCOE_Weighted'!$C124,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J508,k.a.)","v":0.89598052508752368},{"$f":"IF($F124='4.5. Total LCOE'!$F124,VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K124+VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K316+VLOOKUP('4.6 LCOE_Weighted'!$C124,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K508,k.a.)","v":147.14880751311716},{"$f":"IF($F124='4.5. Total LCOE'!$F124,VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L124+VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L316+VLOOKUP('4.6 LCOE_Weighted'!$C124,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L508,k.a.)","v":186.82991803701265},{"$f":"IF($F124='4.5. Total LCOE'!$F124,VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M124+VLOOKUP($C124,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M316+VLOOKUP('4.6 LCOE_Weighted'!$C124,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M508,k.a.)","v":0.18682991803701265}]
[{"$f":"'4.5. Total LCOE'!A125","v":"gas"},{"$f":"'4.5. Total LCOE'!B125","v":"gas"},{"$f":"'4.5. Total LCOE'!C125","v":"Hesse"},"lMFH",{"$f":"'4.5. Total LCOE'!E125","v":"high"},{"$f":"'4.5. Total LCOE'!F125","v":2024},{"$f":"IF($F125='4.5. Total LCOE'!$F125,VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G125+VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G317+VLOOKUP('4.6 LCOE_Weighted'!$C125,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G509,k.a.)","v":9.6200086710292609},{"$f":"IF($F125='4.5. Total LCOE'!$F125,VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H125+VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H317+VLOOKUP('4.6 LCOE_Weighted'!$C125,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H509,k.a.)","v":3.5103653063580387},{"$f":"IF($F125='4.5. Total LCOE'!$F125,VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I125+VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I317+VLOOKUP('4.6 LCOE_Weighted'!$C125,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I509,k.a.)","v":2.4048192206203387},{"$f":"IF($F125='4.5. Total LCOE'!$F125,VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J125+VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J317+VLOOKUP('4.6 LCOE_Weighted'!$C125,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J509,k.a.)","v":0.43086456324157102},{"$f":"IF($F125='4.5. Total LCOE'!$F125,VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K125+VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K317+VLOOKUP('4.6 LCOE_Weighted'!$C125,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K509,k.a.)","v":147.14880751311716},{"$f":"IF($F125='4.5. Total LCOE'!$F125,VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L125+VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L317+VLOOKUP('4.6 LCOE_Weighted'!$C125,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L509,k.a.)","v":163.11486527436639},{"$f":"IF($F125='4.5. Total LCOE'!$F125,VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M125+VLOOKUP($C125,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M317+VLOOKUP('4.6 LCOE_Weighted'!$C125,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M509,k.a.)","v":0.16311486527436639}]
[{"$f":"'4.5. Total LCOE'!A149","v":"gas"},{"$f":"'4.5. Total LCOE'!B149","v":"gas"},{"$f":"'4.5. Total LCOE'!C149","v":"Schleswig-Holstein"},"lMFH",{"$f":"'4.5. Total LCOE'!E149","v":"high"},{"$f":"'4.5. Total LCOE'!F149","v":2024},{"$f":"IF($F149='4.5. Total LCOE'!$F149,VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G149+VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G341+VLOOKUP('4.6 LCOE_Weighted'!$C149,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G533,k.a.)","v":9.4291511428063863},{"$f":"IF($F149='4.5. Total LCOE'!$F149,VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H149+VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H341+VLOOKUP('4.6 LCOE_Weighted'!$C149,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H533,k.a.)","v":3.4619202082181175},{"$f":"IF($F149='4.5. Total LCOE'!$F149,VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I149+VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I341+VLOOKUP('4.6 LCOE_Weighted'!$C149,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I533,k.a.)","v":2.3571084681703258},{"$f":"IF($F149='4.5. Total LCOE'!$F149,VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J149+VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J341+VLOOKUP('4.6 LCOE_Weighted'!$C149,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J533,k.a.)","v":0.42491837980207381},{"$f":"IF($F149='4.5. Total LCOE'!$F149,VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K149+VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K341+VLOOKUP('4.6 LCOE_Weighted'!$C149,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K533,k.a.)","v":147.00180570740977},{"$f":"IF($F149='4.5. Total LCOE'!$F149,VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L149+VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L341+VLOOKUP('4.6 LCOE_Weighted'!$C149,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L533,k.a.)","v":162.67490390640668},{"$f":"IF($F149='4.5. Total LCOE'!$F149,VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M149+VLOOKUP($C149,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M341+VLOOKUP('4.6 LCOE_Weighted'!$C149,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M533,k.a.)","v":0.16267490390640665}]
[{"$f":"'4.5. Total LCOE'!A615","v":"gas"},{"$f":"'4.5. Total LCOE'!B615","v":"gas"},{"$f":"'4.5. Total LCOE'!C615","v":"Rhineland-Palatinate"},"SFH",{"$f":"'4.5. Total LCOE'!E615","v":"high"},{"$f":"'4.5. Total LCOE'!F615","v":2026},{"$f":"IF($F231='4.5. Total LCOE'!$F615,VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G615+VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G663+VLOOKUP('4.6 LCOE_Weighted'!$C231,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G711,k.a.)","v":38.068679978548602},{"$f":"IF($F231='4.5. Total LCOE'!$F615,VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H615+VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H663+VLOOKUP('4.6 LCOE_Weighted'!$C231,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H711,k.a.)","v":10.675543037262539},{"$f":"IF($F231='4.5. Total LCOE'!$F615,VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I615+VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I663+VLOOKUP('4.6 LCOE_Weighted'!$C231,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I711,k.a.)","v":9.6941390046130742},{"$f":"IF($F231='4.5. Total LCOE'!$F615,VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J615+VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J663+VLOOKUP('4.6 LCOE_Weighted'!$C231,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J711,k.a.)","v":1.3103232247041734},{"$f":"IF($F231='4.5. Total LCOE'!$F615,VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K615+VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K663+VLOOKUP('4.6 LCOE_Weighted'!$C231,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K711,k.a.)","v":140.97471088519615},{"$f":"IF($F231='4.5. Total LCOE'!$F615,VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L615+VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L663+VLOOKUP('4.6 LCOE_Weighted'!$C231,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L711,k.a.)","v":200.72339613032449},{"$f":"IF($F231='4.5. Total LCOE'!$F615,VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M615+VLOOKUP($C231,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M663+VLOOKUP('4.6 LCOE_Weighted'!$C231,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M711,k.a.)","v":0.20072339613032453}]
[{"$f":"'4.5. Total LCOE'!A736","v":"gas"},{"$f":"'4.5. Total LCOE'!B736","v":"gas"},{"$f":"'4.5. Total LCOE'!C736","v":"Berlin"},"sMFH",{"$f":"'4.5. Total LCOE'!E736","v":"high"},{"$f":"'4.5. Total LCOE'!F736","v":2027},{"$f":"IF($F256='4.5. Total LCOE'!$F736,VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G736+VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G784+VLOOKUP('4.6 LCOE_Weighted'!$C256,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G832,k.a.)","v":25.264820438749354},{"$f":"IF($F256='4.5. Total LCOE'!$F736,VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H736+VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H784+VLOOKUP('4.6 LCOE_Weighted'!$C256,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H832,k.a.)","v":7.9462087131327888},{"$f":"IF($F256='4.5. Total LCOE'!$F736,VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I736+VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I784+VLOOKUP('4.6 LCOE_Weighted'!$C256,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I832,k.a.)","v":6.4942843937915748},{"$f":"IF($F256='4.5. Total LCOE'!$F736,VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J736+VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J784+VLOOKUP('4.6 LCOE_Weighted'!$C256,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J832,k.a.)","v":0.97532292163701173},{"$f":"IF($F256='4.5. Total LCOE'!$F736,VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K736+VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K784+VLOOKUP('4.6 LCOE_Weighted'!$C256,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K832,k.a.)","v":143.70292882654263},{"$f":"IF($F256='4.5. Total LCOE'!$F736,VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L736+VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L784+VLOOKUP('4.6 LCOE_Weighted'!$C256,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L832,k.a.)","v":184.38356529385337},{"$f":"IF($F256='4.5. Total LCOE'!$F736,VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M736+VLOOKUP($C256,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M784+VLOOKUP('4.6 LCOE_Weighted'!$C256,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M832,k.a.)","v":0.18438356529385336}]
[{"$f":"'4.5. Total LCOE'!A914","v":"gas"},{"$f":"'4.5. Total LCOE'!B914","v":"gas"},{"$f":"'4.5. Total LCOE'!C914","v":"Saxony-Anhalt"},"lMFH",{"$f":"'4.5. Total LCOE'!E914","v":"high"},{"$f":"'4.5. Total LCOE'!F914","v":2028},{"$f":"IF($F338='4.5. Total LCOE'!$F914,VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G914+VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G962+VLOOKUP('4.6 LCOE_Weighted'!$C338,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G1010,k.a.)","v":8.888215218160898},{"$f":"IF($F338='4.5. Total LCOE'!$F914,VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H914+VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H962+VLOOKUP('4.6 LCOE_Weighted'!$C338,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H1010,k.a.)","v":2.9260057475077854},{"$f":"IF($F338='4.5. Total LCOE'!$F914,VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I914+VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I962+VLOOKUP('4.6 LCOE_Weighted'!$C338,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I1010,k.a.)","v":2.3064385288003924},{"$f":"IF($F338='4.5. Total LCOE'!$F914,VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J914+VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J962+VLOOKUP('4.6 LCOE_Weighted'!$C338,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J1010,k.a.)","v":0.3591398838630393},{"$f":"IF($F338='4.5. Total LCOE'!$F914,VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K914+VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K962+VLOOKUP('4.6 LCOE_Weighted'!$C338,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K1010,k.a.)","v":146.22361117134705},{"$f":"IF($F338='4.5. Total LCOE'!$F914,VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L914+VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L962+VLOOKUP('4.6 LCOE_Weighted'!$C338,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L1010,k.a.)","v":160.70341054967915},{"$f":"IF($F338='4.5. Total LCOE'!$F914,VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M914+VLOOKUP($C338,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M962+VLOOKUP('4.6 LCOE_Weighted'!$C338,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M1010,k.a.)","v":0.16070341054967918}]
[{"$f":"'4.5. Total LCOE'!A1192","v":"gas"},{"$f":"'4.5. Total LCOE'!B1192","v":"gas"},{"$f":"'4.5. Total LCOE'!C1192","v":"Rhineland-Palatinate"},"sMFH",{"$f":"'4.5. Total LCOE'!E1192","v":"high"},{"$f":"'4.5. Total LCOE'!F1192","v":2030},{"$f":"IF($F424='4.5. Total LCOE'!$F1192,VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G1192+VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G1240+VLOOKUP('4.6 LCOE_Weighted'!$C424,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G1288,k.a.)","v":24.046899399248421},{"$f":"IF($F424='4.5. Total LCOE'!$F1192,VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H1192+VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H1240+VLOOKUP('4.6 LCOE_Weighted'!$C424,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H1288,k.a.)","v":7.4541945742562401},{"$f":"IF($F424='4.5. Total LCOE'!$F1192,VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I1192+VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I1240+VLOOKUP('4.6 LCOE_Weighted'!$C424,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I1288,k.a.)","v":6.3610611267272583},{"$f":"IF($F424='4.5. Total LCOE'!$F1192,VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J1192+VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J1240+VLOOKUP('4.6 LCOE_Weighted'!$C424,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J1288,k.a.)","v":0.91493278028284541},{"$f":"IF($F424='4.5. Total LCOE'!$F1192,VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K1192+VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K1240+VLOOKUP('4.6 LCOE_Weighted'!$C424,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K1288,k.a.)","v":150.90971330078978},{"$f":"IF($F424='4.5. Total LCOE'!$F1192,VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L1192+VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L1240+VLOOKUP('4.6 LCOE_Weighted'!$C424,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L1288,k.a.)","v":189.68680118130453},{"$f":"IF($F424='4.5. Total LCOE'!$F1192,VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M1192+VLOOKUP($C424,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M1240+VLOOKUP('4.6 LCOE_Weighted'!$C424,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M1288,k.a.)","v":0.18968680118130454}]
[{"$f":"'4.5. Total LCOE'!A1313","v":"gas"},{"$f":"'4.5. Total LCOE'!B1313","v":"gas"},{"$f":"'4.5. Total LCOE'!C1313","v":"Berlin"},"lMFH",{"$f":"'4.5. Total LCOE'!E1313","v":"mid"},{"$f":"'4.5. Total LCOE'!F1313","v":2022},{"$f":"IF($F449='4.5. Total LCOE'!$F1313,VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G1313+VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G1505+VLOOKUP('4.6 LCOE_Weighted'!$C449,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G1697,k.a.)","v":10.138113320046772},{"$f":"IF($F449='4.5. Total LCOE'!$F1313,VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H1313+VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H1505+VLOOKUP('4.6 LCOE_Weighted'!$C449,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H1697,k.a.)","v":3.8911682657021931},{"$f":"IF($F449='4.5. Total LCOE'!$F1313,VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I1313+VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I1505+VLOOKUP('4.6 LCOE_Weighted'!$C449,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I1697,k.a.)","v":2.4887174903556759},{"$f":"IF($F449='4.5. Total LCOE'!$F1313,VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J1313+VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J1505+VLOOKUP('4.6 LCOE_Weighted'!$C449,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J1697,k.a.)","v":0.47760457074499024},{"$f":"IF($F449='4.5. Total LCOE'!$F1313,VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K1313+VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K1505+VLOOKUP('4.6 LCOE_Weighted'!$C449,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K1697,k.a.)","v":89.916146231978104},{"$f":"IF($F449='4.5. Total LCOE'!$F1313,VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L1313+VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L1505+VLOOKUP('4.6 LCOE_Weighted'!$C449,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L1697,k.a.)","v":106.91174987882775},{"$f":"IF($F449='4.5. Total LCOE'!$F1313,VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M1313+VLOOKUP($C449,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M1505+VLOOKUP('4.6 LCOE_Weighted'!$C449,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M1697,k.a.)","v":0.10691174987882775}]
[{"$f":"'4.5. Total LCOE'!A1395","v":"gas"},{"$f":"'4.5. Total LCOE'!B1395","v":"gas"},{"$f":"'4.5. Total LCOE'!C1395","v":"Schleswig-Holstein"},"SFH",{"$f":"'4.5. Total LCOE'!E1395","v":"mid"},{"$f":"'4.5. Total LCOE'!F1395","v":2023},{"$f":"IF($F531='4.5. Total LCOE'!$F1395,VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G1395+VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G1587+VLOOKUP('4.6 LCOE_Weighted'!$C531,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G1779,k.a.)","v":37.800060459799298},{"$f":"IF($F531='4.5. Total LCOE'!$F1395,VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H1395+VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H1587+VLOOKUP('4.6 LCOE_Weighted'!$C531,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H1779,k.a.)","v":10.263778150519386},{"$f":"IF($F531='4.5. Total LCOE'!$F1395,VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I1395+VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I1587+VLOOKUP('4.6 LCOE_Weighted'!$C531,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I1779,k.a.)","v":9.3634802473011831},{"$f":"IF($F531='4.5. Total LCOE'!$F1395,VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J1395+VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J1587+VLOOKUP('4.6 LCOE_Weighted'!$C531,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J1779,k.a.)","v":1.2597829297202106},{"$f":"IF($F531='4.5. Total LCOE'!$F1395,VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K1395+VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K1587+VLOOKUP('4.6 LCOE_Weighted'!$C531,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K1779,k.a.)","v":97.589674155936166},{"$f":"IF($F531='4.5. Total LCOE'!$F1395,VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L1395+VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L1587+VLOOKUP('4.6 LCOE_Weighted'!$C531,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L1779,k.a.)","v":156.27677594327625},{"$f":"IF($F531='4.5. Total LCOE'!$F1395,VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M1395+VLOOKUP($C531,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M1587+VLOOKUP('4.6 LCOE_Weighted'!$C531,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M1779,k.a.)","v":0.15627677594327627}]
[{"$f":"'4.5. Total LCOE'!A1420","v":"gas"},{"$f":"'4.5. Total LCOE'!B1420","v":"gas"},{"$f":"'4.5. Total LCOE'!C1420","v":"Hesse"},"sMFH",{"$f":"'4.5. Total LCOE'!E1420","v":"mid"},{"$f":"'4.5. Total LCOE'!F1420","v":2024},{"$f":"IF($F556='4.5. Total LCOE'!$F1420,VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G1420+VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G1612+VLOOKUP('4.6 LCOE_Weighted'!$C556,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G1804,k.a.)","v":25.188658706448539},{"$f":"IF($F556='4.5. Total LCOE'!$F1420,VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H1420+VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H1612+VLOOKUP('4.6 LCOE_Weighted'!$C556,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H1804,k.a.)","v":7.2997856374562984},{"$f":"IF($F556='4.5. Total LCOE'!$F1420,VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I1420+VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I1612+VLOOKUP('4.6 LCOE_Weighted'!$C556,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I1804,k.a.)","v":6.2966856549030892},{"$f":"IF($F556='4.5. Total LCOE'!$F1420,VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J1420+VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J1612+VLOOKUP('4.6 LCOE_Weighted'!$C556,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J1804,k.a.)","v":0.89598052508752368},{"$f":"IF($F556='4.5. Total LCOE'!$F1420,VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K1420+VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K1612+VLOOKUP('4.6 LCOE_Weighted'!$C556,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K1804,k.a.)","v":92.916471859871208},{"$f":"IF($F556='4.5. Total LCOE'!$F1420,VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L1420+VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L1612+VLOOKUP('4.6 LCOE_Weighted'!$C556,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L1804,k.a.)","v":132.59758238376665},{"$f":"IF($F556='4.5. Total LCOE'!$F1420,VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M1420+VLOOKUP($C556,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M1612+VLOOKUP('4.6 LCOE_Weighted'!$C556,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M1804,k.a.)","v":0.13259758238376665}]
[{"$f":"'4.5. Total LCOE'!A1886","v":"gas"},{"$f":"'4.5. Total LCOE'!B1886","v":"gas"},{"$f":"'4.5. Total LCOE'!C1886","v":"Bavaria"},"lMFH",{"$f":"'4.5. Total LCOE'!E1886","v":"mid"},{"$f":"'4.5. Total LCOE'!F1886","v":2026},{"$f":"IF($F638='4.5. Total LCOE'!$F1886,VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G1886+VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G1934+VLOOKUP('4.6 LCOE_Weighted'!$C638,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G1982,k.a.)","v":8.8820190611527963},{"$f":"IF($F638='4.5. Total LCOE'!$F1886,VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H1886+VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H1934+VLOOKUP('4.6 LCOE_Weighted'!$C638,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H1982,k.a.)","v":3.4394385688064255},{"$f":"IF($F638='4.5. Total LCOE'!$F1886,VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I1886+VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I1934+VLOOKUP('4.6 LCOE_Weighted'!$C638,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I1982,k.a.)","v":2.2617944060302788},{"$f":"IF($F638='4.5. Total LCOE'!$F1886,VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J1886+VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J1934+VLOOKUP('4.6 LCOE_Weighted'!$C638,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J1982,k.a.)","v":0.42215896848709494},{"$f":"IF($F638='4.5. Total LCOE'!$F1886,VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K1886+VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K1934+VLOOKUP('4.6 LCOE_Weighted'!$C638,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K1982,k.a.)","v":88.279112109661014},{"$f":"IF($F638='4.5. Total LCOE'!$F1886,VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L1886+VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L1934+VLOOKUP('4.6 LCOE_Weighted'!$C638,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L1982,k.a.)","v":103.28452311413761},{"$f":"IF($F638='4.5. Total LCOE'!$F1886,VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M1886+VLOOKUP($C638,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M1934+VLOOKUP('4.6 LCOE_Weighted'!$C638,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M1982,k.a.)","v":0.10328452311413763}]
[{"$f":"'4.5. Total LCOE'!A2068","v":"gas"},{"$f":"'4.5. Total LCOE'!B2068","v":"gas"},{"$f":"'4.5. Total LCOE'!C2068","v":"Schleswig-Holstein"},"sMFH",{"$f":"'4.5. Total LCOE'!E2068","v":"mid"},{"$f":"'4.5. Total LCOE'!F2068","v":2027},{"$f":"IF($F724='4.5. Total LCOE'!$F2068,VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G2068+VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G2116+VLOOKUP('4.6 LCOE_Weighted'!$C724,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G2164,k.a.)","v":23.924450570118267},{"$f":"IF($F724='4.5. Total LCOE'!$F2068,VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H2068+VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H2116+VLOOKUP('4.6 LCOE_Weighted'!$C724,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H2164,k.a.)","v":7.1616248320762983},{"$f":"IF($F724='4.5. Total LCOE'!$F2068,VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I2068+VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I2116+VLOOKUP('4.6 LCOE_Weighted'!$C724,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I2164,k.a.)","v":6.1497443191505283},{"$f":"IF($F724='4.5. Total LCOE'!$F2068,VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J2068+VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J2116+VLOOKUP('4.6 LCOE_Weighted'!$C724,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J2164,k.a.)","v":0.8790225763067121},{"$f":"IF($F724='4.5. Total LCOE'!$F2068,VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K2068+VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K2116+VLOOKUP('4.6 LCOE_Weighted'!$C724,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K2164,k.a.)","v":88.094175729809848},{"$f":"IF($F724='4.5. Total LCOE'!$F2068,VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L2068+VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L2116+VLOOKUP('4.6 LCOE_Weighted'!$C724,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L2164,k.a.)","v":126.20901802746167},{"$f":"IF($F724='4.5. Total LCOE'!$F2068,VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M2068+VLOOKUP($C724,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M2116+VLOOKUP('4.6 LCOE_Weighted'!$C724,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M2164,k.a.)","v":0.12620901802746165}]
[{"$f":"'4.5. Total LCOE'!A2189","v":"gas"},{"$f":"'4.5. Total LCOE'!B2189","v":"gas"},{"$f":"'4.5. Total LCOE'!C2189","v":"Hesse"},"lMFH",{"$f":"'4.5. Total LCOE'!E2189","v":"mid"},{"$f":"'4.5. Total LCOE'!F2189","v":2028},{"$f":"IF($F749='4.5. Total LCOE'!$F2189,VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G2189+VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G2237+VLOOKUP('4.6 LCOE_Weighted'!$C749,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G2285,k.a.)","v":9.2673403287104694},{"$f":"IF($F749='4.5. Total LCOE'!$F2189,VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H2189+VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H2237+VLOOKUP('4.6 LCOE_Weighted'!$C749,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H2285,k.a.)","v":3.5103653063580387},{"$f":"IF($F749='4.5. Total LCOE'!$F2189,VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I2189+VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I2237+VLOOKUP('4.6 LCOE_Weighted'!$C749,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I2285,k.a.)","v":2.4048192206203387},{"$f":"IF($F749='4.5. Total LCOE'!$F2189,VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J2189+VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J2237+VLOOKUP('4.6 LCOE_Weighted'!$C749,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J2285,k.a.)","v":0.43086456324157102},{"$f":"IF($F749='4.5. Total LCOE'!$F2189,VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K2189+VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K2237+VLOOKUP('4.6 LCOE_Weighted'!$C749,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K2285,k.a.)","v":88.200908324777998},{"$f":"IF($F749='4.5. Total LCOE'!$F2189,VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L2189+VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L2237+VLOOKUP('4.6 LCOE_Weighted'!$C749,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L2285,k.a.)","v":103.81429774370842},{"$f":"IF($F749='4.5. Total LCOE'!$F2189,VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M2189+VLOOKUP($C749,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M2237+VLOOKUP('4.6 LCOE_Weighted'!$C749,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M2285,k.a.)","v":0.10381429774370843}]
[{"$f":"'4.5. Total LCOE'!A2463","v":"gas"},{"$f":"'4.5. Total LCOE'!B2463","v":"gas"},{"$f":"'4.5. Total LCOE'!C2463","v":"Berlin"},"SFH",{"$f":"'4.5. Total LCOE'!E2463","v":"mid"},{"$f":"'4.5. Total LCOE'!F2463","v":2030},{"$f":"IF($F831='4.5. Total LCOE'!$F2463,VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G2463+VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G2511+VLOOKUP('4.6 LCOE_Weighted'!$C831,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G2559,k.a.)","v":37.610610072345644},{"$f":"IF($F831='4.5. Total LCOE'!$F2463,VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H2463+VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H2511+VLOOKUP('4.6 LCOE_Weighted'!$C831,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H2559,k.a.)","v":11.346208431013974},{"$f":"IF($F831='4.5. Total LCOE'!$F2463,VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I2463+VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I2511+VLOOKUP('4.6 LCOE_Weighted'!$C831,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I2559,k.a.)","v":9.9490327510236938},{"$f":"IF($F831='4.5. Total LCOE'!$F2463,VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J2463+VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J2511+VLOOKUP('4.6 LCOE_Weighted'!$C831,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J2559,k.a.)","v":1.3926411394341782},{"$f":"IF($F831='4.5. Total LCOE'!$F2463,VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K2463+VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K2511+VLOOKUP('4.6 LCOE_Weighted'!$C831,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K2559,k.a.)","v":88.937943666271195},{"$f":"IF($F831='4.5. Total LCOE'!$F2463,VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L2463+VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L2511+VLOOKUP('4.6 LCOE_Weighted'!$C831,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L2559,k.a.)","v":149.23643606008869},{"$f":"IF($F831='4.5. Total LCOE'!$F2463,VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M2463+VLOOKUP($C831,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M2511+VLOOKUP('4.6 LCOE_Weighted'!$C831,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M2559,k.a.)","v":0.14923643606008868}]
[{"$f":"'4.5. Total LCOE'!A2645","v":"gas"},{"$f":"'4.5. Total LCOE'!B2645","v":"gas"},{"$f":"'4.5. Total LCOE'!C2645","v":"Schleswig-Holstein"},"lMFH",{"$f":"'4.5. Total LCOE'!E2645","v":"low"},{"$f":"'4.5. Total LCOE'!F2645","v":2022},{"$f":"IF($F917='4.5. Total LCOE'!$F2645,VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G2645+VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G2837+VLOOKUP('4.6 LCOE_Weighted'!$C917,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G3029,k.a.)","v":9.6019869071348136},{"$f":"IF($F917='4.5. Total LCOE'!$F2645,VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H2645+VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H2837+VLOOKUP('4.6 LCOE_Weighted'!$C917,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H3029,k.a.)","v":3.4619202082181175},{"$f":"IF($F917='4.5. Total LCOE'!$F2645,VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I2645+VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I2837+VLOOKUP('4.6 LCOE_Weighted'!$C917,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I3029,k.a.)","v":2.3571084681703258},{"$f":"IF($F917='4.5. Total LCOE'!$F2645,VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J2645+VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J2837+VLOOKUP('4.6 LCOE_Weighted'!$C917,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J3029,k.a.)","v":0.42491837980207381},{"$f":"IF($F917='4.5. Total LCOE'!$F2645,VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K2645+VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K2837+VLOOKUP('4.6 LCOE_Weighted'!$C917,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K3029,k.a.)","v":70.856680507641755},{"$f":"IF($F917='4.5. Total LCOE'!$F2645,VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L2645+VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L2837+VLOOKUP('4.6 LCOE_Weighted'!$C917,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L3029,k.a.)","v":86.702614470967092},{"$f":"IF($F917='4.5. Total LCOE'!$F2645,VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M2645+VLOOKUP($C917,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M2837+VLOOKUP('4.6 LCOE_Weighted'!$C917,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M3029,k.a.)","v":8.6702614470967082E-2}]
[{"$f":"'4.5. Total LCOE'!A2670","v":"gas"},{"$f":"'4.5. Total LCOE'!B2670","v":"gas"},{"$f":"'4.5. Total LCOE'!C2670","v":"Mecklenburg-Western Pomerania"},"SFH",{"$f":"'4.5. Total LCOE'!E2670","v":"low"},{"$f":"'4.5. Total LCOE'!F2670","v":2023},{"$f":"IF($F942='4.5. Total LCOE'!$F2670,VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G2670+VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G2862+VLOOKUP('4.6 LCOE_Weighted'!$C942,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G3054,k.a.)","v":37.239338606978507},{"$f":"IF($F942='4.5. Total LCOE'!$F2670,VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H2670+VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H2862+VLOOKUP('4.6 LCOE_Weighted'!$C942,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H3054,k.a.)","v":10.026578829072609},{"$f":"IF($F942='4.5. Total LCOE'!$F2670,VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I2670+VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I2862+VLOOKUP('4.6 LCOE_Weighted'!$C942,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I3054,k.a.)","v":9.2245834326068952},{"$f":"IF($F942='4.5. Total LCOE'!$F2670,VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J2670+VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J2862+VLOOKUP('4.6 LCOE_Weighted'!$C942,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J3054,k.a.)","v":1.2306689278665421},{"$f":"IF($F942='4.5. Total LCOE'!$F2670,VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K2670+VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K2862+VLOOKUP('4.6 LCOE_Weighted'!$C942,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K3054,k.a.)","v":77.155692178456889},{"$f":"IF($F942='4.5. Total LCOE'!$F2670,VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L2670+VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L2862+VLOOKUP('4.6 LCOE_Weighted'!$C942,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L3054,k.a.)","v":134.87686197498144},{"$f":"IF($F942='4.5. Total LCOE'!$F2670,VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M2670+VLOOKUP($C942,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M2862+VLOOKUP('4.6 LCOE_Weighted'!$C942,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M3054,k.a.)","v":0.13487686197498144}]
[{"$f":"'4.5. Total LCOE'!A2752","v":"gas"},{"$f":"'4.5. Total LCOE'!B2752","v":"gas"},{"$f":"'4.5. Total LCOE'!C2752","v":"Berlin"},"sMFH",{"$f":"'4.5. Total LCOE'!E2752","v":"low"},{"$f":"'4.5. Total LCOE'!F2752","v":2025},{"$f":"IF($F1024='4.5. Total LCOE'!$F2752,VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G2752+VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G2944+VLOOKUP('4.6 LCOE_Weighted'!$C1024,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G3136,k.a.)","v":25.741016007228396},{"$f":"IF($F1024='4.5. Total LCOE'!$F2752,VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H2752+VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H2944+VLOOKUP('4.6 LCOE_Weighted'!$C1024,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H3136,k.a.)","v":7.9462087131327888},{"$f":"IF($F1024='4.5. Total LCOE'!$F2752,VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I2752+VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I2944+VLOOKUP('4.6 LCOE_Weighted'!$C1024,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I3136,k.a.)","v":6.4942843937915748},{"$f":"IF($F1024='4.5. Total LCOE'!$F2752,VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J2752+VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J2944+VLOOKUP('4.6 LCOE_Weighted'!$C1024,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J3136,k.a.)","v":0.97532292163701173},{"$f":"IF($F1024='4.5. Total LCOE'!$F2752,VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K2752+VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K2944+VLOOKUP('4.6 LCOE_Weighted'!$C1024,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K3136,k.a.)","v":74.167669135607227},{"$f":"IF($F1024='4.5. Total LCOE'!$F2752,VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L2752+VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L2944+VLOOKUP('4.6 LCOE_Weighted'!$C1024,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L3136,k.a.)","v":115.324501171397},{"$f":"IF($F1024='4.5. Total LCOE'!$F2752,VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M2752+VLOOKUP($C1024,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M2944+VLOOKUP('4.6 LCOE_Weighted'!$C1024,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M3136,k.a.)","v":0.115324501171397}]
[{"$f":"'4.5. Total LCOE'!A2777","v":"gas"},{"$f":"'4.5. Total LCOE'!B2777","v":"gas"},{"$f":"'4.5. Total LCOE'!C2777","v":"Rhineland-Palatinate"},"lMFH",{"$f":"'4.5. Total LCOE'!E2777","v":"low"},{"$f":"'4.5. Total LCOE'!F2777","v":2025},{"$f":"IF($F1049='4.5. Total LCOE'!$F2777,VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G2777+VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G2969+VLOOKUP('4.6 LCOE_Weighted'!$C1049,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G3161,k.a.)","v":9.6489372061095722},{"$f":"IF($F1049='4.5. Total LCOE'!$F2777,VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H2777+VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H2969+VLOOKUP('4.6 LCOE_Weighted'!$C1049,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H3161,k.a.)","v":3.6033020572922712},{"$f":"IF($F1049='4.5. Total LCOE'!$F2777,VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I2777+VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I2969+VLOOKUP('4.6 LCOE_Weighted'!$C1049,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I3161,k.a.)","v":2.4343616544395816},{"$f":"IF($F1049='4.5. Total LCOE'!$F2777,VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J2777+VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J2969+VLOOKUP('4.6 LCOE_Weighted'!$C1049,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J3161,k.a.)","v":0.44227168161977581},{"$f":"IF($F1049='4.5. Total LCOE'!$F2777,VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K2777+VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K2969+VLOOKUP('4.6 LCOE_Weighted'!$C1049,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K3161,k.a.)","v":74.167669135607213},{"$f":"IF($F1049='4.5. Total LCOE'!$F2777,VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L2777+VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L2969+VLOOKUP('4.6 LCOE_Weighted'!$C1049,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L3161,k.a.)","v":90.296541735068416},{"$f":"IF($F1049='4.5. Total LCOE'!$F2777,VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M2777+VLOOKUP($C1049,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M2969+VLOOKUP('4.6 LCOE_Weighted'!$C1049,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M3161,k.a.)","v":9.0296541735068403E-2}]
[{"$f":"'4.5. Total LCOE'!A3339","v":"gas"},{"$f":"'4.5. Total LCOE'!B3339","v":"gas"},{"$f":"'4.5. Total LCOE'!C3339","v":"Hesse"},"SFH",{"$f":"'4.5. Total LCOE'!E3339","v":"low"},{"$f":"'4.5. Total LCOE'!F3339","v":2027},{"$f":"IF($F1131='4.5. Total LCOE'!$F3339,VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G3339+VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G3387+VLOOKUP('4.6 LCOE_Weighted'!$C1131,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G3435,k.a.)","v":37.262967429148617},{"$f":"IF($F1131='4.5. Total LCOE'!$F3339,VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H3339+VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H3387+VLOOKUP('4.6 LCOE_Weighted'!$C1131,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H3435,k.a.)","v":10.459763895171939},{"$f":"IF($F1131='4.5. Total LCOE'!$F3339,VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I3339+VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I3387+VLOOKUP('4.6 LCOE_Weighted'!$C1131,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I3435,k.a.)","v":9.5783901741224042},{"$f":"IF($F1131='4.5. Total LCOE'!$F3339,VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J3339+VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J3387+VLOOKUP('4.6 LCOE_Weighted'!$C1131,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J3435,k.a.)","v":1.2838383498550758},{"$f":"IF($F1131='4.5. Total LCOE'!$F3339,VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K3339+VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K3387+VLOOKUP('4.6 LCOE_Weighted'!$C1131,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K3435,k.a.)","v":74.09675588440777},{"$f":"IF($F1131='4.5. Total LCOE'!$F3339,VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L3339+VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L3387+VLOOKUP('4.6 LCOE_Weighted'!$C1131,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L3435,k.a.)","v":132.68171573270578},{"$f":"IF($F1131='4.5. Total LCOE'!$F3339,VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M3339+VLOOKUP($C1131,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M3387+VLOOKUP('4.6 LCOE_Weighted'!$C1131,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M3435,k.a.)","v":0.13268171573270579}]
[{"$f":"'4.5. Total LCOE'!A3617","v":"gas"},{"$f":"'4.5. Total LCOE'!B3617","v":"gas"},{"$f":"'4.5. Total LCOE'!C3617","v":"Berlin"},"lMFH",{"$f":"'4.5. Total LCOE'!E3617","v":"low"},{"$f":"'4.5. Total LCOE'!F3617","v":2029},{"$f":"IF($F1217='4.5. Total LCOE'!$F3617,VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G3617+VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G3665+VLOOKUP('4.6 LCOE_Weighted'!$C1217,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G3713,k.a.)","v":9.4994121808838248},{"$f":"IF($F1217='4.5. Total LCOE'!$F3617,VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H3617+VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H3665+VLOOKUP('4.6 LCOE_Weighted'!$C1217,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H3713,k.a.)","v":3.8911682657021931},{"$f":"IF($F1217='4.5. Total LCOE'!$F3617,VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I3617+VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I3665+VLOOKUP('4.6 LCOE_Weighted'!$C1217,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I3713,k.a.)","v":2.4887174903556759},{"$f":"IF($F1217='4.5. Total LCOE'!$F3617,VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J3617+VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J3665+VLOOKUP('4.6 LCOE_Weighted'!$C1217,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J3713,k.a.)","v":0.47760457074499024},{"$f":"IF($F1217='4.5. Total LCOE'!$F3617,VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K3617+VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K3665+VLOOKUP('4.6 LCOE_Weighted'!$C1217,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K3713,k.a.)","v":75.207149985628035},{"$f":"IF($F1217='4.5. Total LCOE'!$F3617,VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L3617+VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L3665+VLOOKUP('4.6 LCOE_Weighted'!$C1217,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L3713,k.a.)","v":91.564052493314733},{"$f":"IF($F1217='4.5. Total LCOE'!$F3617,VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M3617+VLOOKUP($C1217,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M3665+VLOOKUP('4.6 LCOE_Weighted'!$C1217,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M3713,k.a.)","v":9.1564052493314729E-2}]
[{"$f":"'4.5. Total LCOE'!A3642","v":"gas"},{"$f":"'4.5. Total LCOE'!B3642","v":"gas"},{"$f":"'4.5. Total LCOE'!C3642","v":"Saarland"},"SFH",{"$f":"'4.5. Total LCOE'!E3642","v":"low"},{"$f":"'4.5. Total LCOE'!F3642","v":2029},{"$f":"IF($F1242='4.5. Total LCOE'!$F3642,VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G3642+VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G3690+VLOOKUP('4.6 LCOE_Weighted'!$C1242,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G3738,k.a.)","v":37.125216130421286},{"$f":"IF($F1242='4.5. Total LCOE'!$F3642,VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H3642+VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H3690+VLOOKUP('4.6 LCOE_Weighted'!$C1242,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H3738,k.a.)","v":10.039632292374442},{"$f":"IF($F1242='4.5. Total LCOE'!$F3642,VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I3642+VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I3690+VLOOKUP('4.6 LCOE_Weighted'!$C1242,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I3738,k.a.)","v":9.7263044236509586},{"$f":"IF($F1242='4.5. Total LCOE'!$F3642,VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J3642+VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J3690+VLOOKUP('4.6 LCOE_Weighted'!$C1242,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J3738,k.a.)","v":1.2322711185998392},{"$f":"IF($F1242='4.5. Total LCOE'!$F3642,VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K3642+VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K3690+VLOOKUP('4.6 LCOE_Weighted'!$C1242,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K3738,k.a.)","v":75.132017967660374},{"$f":"IF($F1242='4.5. Total LCOE'!$F3642,VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L3642+VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L3690+VLOOKUP('4.6 LCOE_Weighted'!$C1242,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L3738,k.a.)","v":133.2554419327069},{"$f":"IF($F1242='4.5. Total LCOE'!$F3642,VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M3642+VLOOKUP($C1242,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M3690+VLOOKUP('4.6 LCOE_Weighted'!$C1242,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M3738,k.a.)","v":0.13325544193270691}]
[{"$f":"'4.5. Total LCOE'!A3916","v":"electricity"},{"$f":"'4.5. Total LCOE'!B3916","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C3916","v":"Hesse"},"sMFH",{"$f":"'4.5. Total LCOE'!E3916","v":"high"},{"$f":"'4.5. Total LCOE'!F3916","v":2022},{"$f":"IF($F1324='4.5. Total LCOE'!$F3916,VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G3916+VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G4108+VLOOKUP('4.6 LCOE_Weighted'!$C1324,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G4300,k.a.)","v":59.446112573907079},{"$f":"IF($F1324='4.5. Total LCOE'!$F3916,VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H3916+VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H4108+VLOOKUP('4.6 LCOE_Weighted'!$C1324,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H4300,k.a.)","v":15.828024537219818},{"$f":"IF($F1324='4.5. Total LCOE'!$F3916,VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I3916+VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I4108+VLOOKUP('4.6 LCOE_Weighted'!$C1324,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I4300,k.a.)","v":7.778714568894582},{"$f":"IF($F1324='4.5. Total LCOE'!$F3916,VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J3916+VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J4108+VLOOKUP('4.6 LCOE_Weighted'!$C1324,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J4300,k.a.)","v":2.0711477964420331},{"$f":"IF($F1324='4.5. Total LCOE'!$F3916,VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K3916+VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K4108+VLOOKUP('4.6 LCOE_Weighted'!$C1324,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K4300,k.a.)","v":92.929150366399497},{"$f":"IF($F1324='4.5. Total LCOE'!$F3916,VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L3916+VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L4108+VLOOKUP('4.6 LCOE_Weighted'!$C1324,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L4300,k.a.)","v":178.05314984286298},{"$f":"IF($F1324='4.5. Total LCOE'!$F3916,VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M3916+VLOOKUP($C1324,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M4108+VLOOKUP('4.6 LCOE_Weighted'!$C1324,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M4300,k.a.)","v":0.17805314984286302}]
[{"$f":"'4.5. Total LCOE'!A3941","v":"electricity"},{"$f":"'4.5. Total LCOE'!B3941","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C3941","v":"Schleswig-Holstein"},"lMFH",{"$f":"'4.5. Total LCOE'!E3941","v":"high"},{"$f":"'4.5. Total LCOE'!F3941","v":2022},{"$f":"IF($F1349='4.5. Total LCOE'!$F3941,VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G3941+VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G4133+VLOOKUP('4.6 LCOE_Weighted'!$C1349,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G4325,k.a.)","v":23.167194784586403},{"$f":"IF($F1349='4.5. Total LCOE'!$F3941,VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H3941+VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H4133+VLOOKUP('4.6 LCOE_Weighted'!$C1349,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H4325,k.a.)","v":14.904196020780841},{"$f":"IF($F1349='4.5. Total LCOE'!$F3941,VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I3941+VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I4133+VLOOKUP('4.6 LCOE_Weighted'!$C1349,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I4325,k.a.)","v":3.0315017717471657},{"$f":"IF($F1349='4.5. Total LCOE'!$F3941,VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J3941+VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J4133+VLOOKUP('4.6 LCOE_Weighted'!$C1349,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J4325,k.a.)","v":1.9502618708728918},{"$f":"IF($F1349='4.5. Total LCOE'!$F3941,VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K3941+VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K4133+VLOOKUP('4.6 LCOE_Weighted'!$C1349,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K4325,k.a.)","v":93.296228645038013},{"$f":"IF($F1349='4.5. Total LCOE'!$F3941,VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L3941+VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L4133+VLOOKUP('4.6 LCOE_Weighted'!$C1349,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L4325,k.a.)","v":136.3493830930253},{"$f":"IF($F1349='4.5. Total LCOE'!$F3941,VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M3941+VLOOKUP($C1349,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M4133+VLOOKUP('4.6 LCOE_Weighted'!$C1349,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M4325,k.a.)","v":0.1363493830930253}]
[{"$f":"'4.5. Total LCOE'!A4023","v":"electricity"},{"$f":"'4.5. Total LCOE'!B4023","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C4023","v":"Rhineland-Palatinate"},"SFH",{"$f":"'4.5. Total LCOE'!E4023","v":"high"},{"$f":"'4.5. Total LCOE'!F4023","v":2024},{"$f":"IF($F1431='4.5. Total LCOE'!$F4023,VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G4023+VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G4215+VLOOKUP('4.6 LCOE_Weighted'!$C1431,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G4407,k.a.)","v":79.39911428135602},{"$f":"IF($F1431='4.5. Total LCOE'!$F4023,VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H4023+VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H4215+VLOOKUP('4.6 LCOE_Weighted'!$C1431,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H4407,k.a.)","v":17.148909835464938},{"$f":"IF($F1431='4.5. Total LCOE'!$F4023,VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I4023+VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I4215+VLOOKUP('4.6 LCOE_Weighted'!$C1431,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I4407,k.a.)","v":12.031680436742194},{"$f":"IF($F1431='4.5. Total LCOE'!$F4023,VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J4023+VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J4215+VLOOKUP('4.6 LCOE_Weighted'!$C1431,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J4407,k.a.)","v":2.2855452439779023},{"$f":"IF($F1431='4.5. Total LCOE'!$F4023,VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K4023+VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K4215+VLOOKUP('4.6 LCOE_Weighted'!$C1431,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K4407,k.a.)","v":93.016062301663553},{"$f":"IF($F1431='4.5. Total LCOE'!$F4023,VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L4023+VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L4215+VLOOKUP('4.6 LCOE_Weighted'!$C1431,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L4407,k.a.)","v":203.88131209920462},{"$f":"IF($F1431='4.5. Total LCOE'!$F4023,VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M4023+VLOOKUP($C1431,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M4215+VLOOKUP('4.6 LCOE_Weighted'!$C1431,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M4407,k.a.)","v":0.20388131209920463}]
[{"$f":"'4.5. Total LCOE'!A4493","v":"electricity"},{"$f":"'4.5. Total LCOE'!B4493","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C4493","v":"Hesse"},"lMFH",{"$f":"'4.5. Total LCOE'!E4493","v":"high"},{"$f":"'4.5. Total LCOE'!F4493","v":2026},{"$f":"IF($F1517='4.5. Total LCOE'!$F4493,VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G4493+VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G4541+VLOOKUP('4.6 LCOE_Weighted'!$C1517,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G4589,k.a.)","v":16.88374124693058},{"$f":"IF($F1517='4.5. Total LCOE'!$F4493,VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H4493+VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H4541+VLOOKUP('4.6 LCOE_Weighted'!$C1517,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H4589,k.a.)","v":13.911446669272509},{"$f":"IF($F1517='4.5. Total LCOE'!$F4493,VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I4493+VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I4541+VLOOKUP('4.6 LCOE_Weighted'!$C1517,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I4589,k.a.)","v":3.0387261556026148},{"$f":"IF($F1517='4.5. Total LCOE'!$F4493,VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J4493+VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J4541+VLOOKUP('4.6 LCOE_Weighted'!$C1517,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J4589,k.a.)","v":1.8890501662125851},{"$f":"IF($F1517='4.5. Total LCOE'!$F4493,VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K4493+VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K4541+VLOOKUP('4.6 LCOE_Weighted'!$C1517,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K4589,k.a.)","v":84.632136838362158},{"$f":"IF($F1517='4.5. Total LCOE'!$F4493,VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L4493+VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L4541+VLOOKUP('4.6 LCOE_Weighted'!$C1517,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L4589,k.a.)","v":120.35510107638045},{"$f":"IF($F1517='4.5. Total LCOE'!$F4493,VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M4493+VLOOKUP($C1517,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M4541+VLOOKUP('4.6 LCOE_Weighted'!$C1517,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M4589,k.a.)","v":0.12035510107638044}]
[{"$f":"'4.5. Total LCOE'!A4518","v":"electricity"},{"$f":"'4.5. Total LCOE'!B4518","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C4518","v":"Thuringia"},"SFH",{"$f":"'4.5. Total LCOE'!E4518","v":"high"},{"$f":"'4.5. Total LCOE'!F4518","v":2026},{"$f":"IF($F1542='4.5. Total LCOE'!$F4518,VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G4518+VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G4566+VLOOKUP('4.6 LCOE_Weighted'!$C1542,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G4614,k.a.)","v":61.046422502775727},{"$f":"IF($F1542='4.5. Total LCOE'!$F4518,VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H4518+VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H4566+VLOOKUP('4.6 LCOE_Weighted'!$C1542,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H4614,k.a.)","v":17.386743768912943},{"$f":"IF($F1542='4.5. Total LCOE'!$F4518,VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I4518+VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I4566+VLOOKUP('4.6 LCOE_Weighted'!$C1542,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I4614,k.a.)","v":10.98710043302024},{"$f":"IF($F1542='4.5. Total LCOE'!$F4518,VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J4518+VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J4566+VLOOKUP('4.6 LCOE_Weighted'!$C1542,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J4614,k.a.)","v":2.3609644623881669},{"$f":"IF($F1542='4.5. Total LCOE'!$F4518,VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K4518+VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K4566+VLOOKUP('4.6 LCOE_Weighted'!$C1542,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K4614,k.a.)","v":85.955941982496924},{"$f":"IF($F1542='4.5. Total LCOE'!$F4518,VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L4518+VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L4566+VLOOKUP('4.6 LCOE_Weighted'!$C1542,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L4614,k.a.)","v":177.73717314959401},{"$f":"IF($F1542='4.5. Total LCOE'!$F4518,VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M4518+VLOOKUP($C1542,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M4566+VLOOKUP('4.6 LCOE_Weighted'!$C1542,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M4614,k.a.)","v":0.177737173149594}]
[{"$f":"'4.5. Total LCOE'!A4792","v":"electricity"},{"$f":"'4.5. Total LCOE'!B4792","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C4792","v":"Rhineland-Palatinate"},"sMFH",{"$f":"'4.5. Total LCOE'!E4792","v":"high"},{"$f":"'4.5. Total LCOE'!F4792","v":2028},{"$f":"IF($F1624='4.5. Total LCOE'!$F4792,VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G4792+VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G4840+VLOOKUP('4.6 LCOE_Weighted'!$C1624,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G4888,k.a.)","v":35.723219603828014},{"$f":"IF($F1624='4.5. Total LCOE'!$F4792,VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H4792+VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H4840+VLOOKUP('4.6 LCOE_Weighted'!$C1624,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H4888,k.a.)","v":15.233497075819299},{"$f":"IF($F1624='4.5. Total LCOE'!$F4792,VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I4792+VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I4840+VLOOKUP('4.6 LCOE_Weighted'!$C1624,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I4888,k.a.)","v":7.9152574003818188},{"$f":"IF($F1624='4.5. Total LCOE'!$F4792,VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J4792+VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J4840+VLOOKUP('4.6 LCOE_Weighted'!$C1624,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J4888,k.a.)","v":2.1083530457411896},{"$f":"IF($F1624='4.5. Total LCOE'!$F4792,VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K4792+VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K4840+VLOOKUP('4.6 LCOE_Weighted'!$C1624,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K4888,k.a.)","v":83.155639175926026},{"$f":"IF($F1624='4.5. Total LCOE'!$F4792,VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L4792+VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L4840+VLOOKUP('4.6 LCOE_Weighted'!$C1624,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L4888,k.a.)","v":144.13596630169633},{"$f":"IF($F1624='4.5. Total LCOE'!$F4792,VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M4792+VLOOKUP($C1624,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M4840+VLOOKUP('4.6 LCOE_Weighted'!$C1624,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M4888,k.a.)","v":0.14413596630169634}]
[{"$f":"'4.5. Total LCOE'!A5070","v":"electricity"},{"$f":"'4.5. Total LCOE'!B5070","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C5070","v":"Mecklenburg-Western Pomerania"},"SFH",{"$f":"'4.5. Total LCOE'!E5070","v":"high"},{"$f":"'4.5. Total LCOE'!F5070","v":2030},{"$f":"IF($F1710='4.5. Total LCOE'!$F5070,VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G5070+VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G5118+VLOOKUP('4.6 LCOE_Weighted'!$C1710,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G5166,k.a.)","v":40.258374504315853},{"$f":"IF($F1710='4.5. Total LCOE'!$F5070,VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H5070+VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H5118+VLOOKUP('4.6 LCOE_Weighted'!$C1710,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H5166,k.a.)","v":16.453880392115416},{"$f":"IF($F1710='4.5. Total LCOE'!$F5070,VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I5070+VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I5118+VLOOKUP('4.6 LCOE_Weighted'!$C1710,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I5166,k.a.)","v":11.601068956444987},{"$f":"IF($F1710='4.5. Total LCOE'!$F5070,VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J5070+VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J5118+VLOOKUP('4.6 LCOE_Weighted'!$C1710,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J5166,k.a.)","v":2.3219091642073995},{"$f":"IF($F1710='4.5. Total LCOE'!$F5070,VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K5070+VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K5118+VLOOKUP('4.6 LCOE_Weighted'!$C1710,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K5166,k.a.)","v":82.191409020650781},{"$f":"IF($F1710='4.5. Total LCOE'!$F5070,VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L5070+VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L5118+VLOOKUP('4.6 LCOE_Weighted'!$C1710,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L5166,k.a.)","v":152.82664203773444},{"$f":"IF($F1710='4.5. Total LCOE'!$F5070,VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M5070+VLOOKUP($C1710,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M5118+VLOOKUP('4.6 LCOE_Weighted'!$C1710,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M5166,k.a.)","v":0.15282664203773444}]
[{"$f":"'4.5. Total LCOE'!A5095","v":"electricity"},{"$f":"'4.5. Total LCOE'!B5095","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C5095","v":"Thuringia"},"sMFH",{"$f":"'4.5. Total LCOE'!E5095","v":"high"},{"$f":"'4.5. Total LCOE'!F5095","v":2030},{"$f":"IF($F1735='4.5. Total LCOE'!$F5095,VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G5095+VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G5143+VLOOKUP('4.6 LCOE_Weighted'!$C1735,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G5191,k.a.)","v":25.181631927342231},{"$f":"IF($F1735='4.5. Total LCOE'!$F5095,VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H5095+VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H5143+VLOOKUP('4.6 LCOE_Weighted'!$C1735,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H5191,k.a.)","v":15.403191830383264},{"$f":"IF($F1735='4.5. Total LCOE'!$F5095,VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I5095+VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I5143+VLOOKUP('4.6 LCOE_Weighted'!$C1735,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I5191,k.a.)","v":7.2564740137134942},{"$f":"IF($F1735='4.5. Total LCOE'!$F5095,VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J5095+VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J5143+VLOOKUP('4.6 LCOE_Weighted'!$C1735,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J5191,k.a.)","v":2.1736399813717924},{"$f":"IF($F1735='4.5. Total LCOE'!$F5095,VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K5095+VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K5143+VLOOKUP('4.6 LCOE_Weighted'!$C1735,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K5191,k.a.)","v":83.072418149756174},{"$f":"IF($F1735='4.5. Total LCOE'!$F5095,VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L5095+VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L5143+VLOOKUP('4.6 LCOE_Weighted'!$C1735,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L5191,k.a.)","v":133.08735590256697},{"$f":"IF($F1735='4.5. Total LCOE'!$F5095,VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M5095+VLOOKUP($C1735,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M5143+VLOOKUP('4.6 LCOE_Weighted'!$C1735,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M5191,k.a.)","v":0.13308735590256698}]
[{"$f":"'4.5. Total LCOE'!A5273","v":"electricity"},{"$f":"'4.5. Total LCOE'!B5273","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C5273","v":"Rhineland-Palatinate"},"lMFH",{"$f":"'4.5. Total LCOE'!E5273","v":"mid"},{"$f":"'4.5. Total LCOE'!F5273","v":2023},{"$f":"IF($F1817='4.5. Total LCOE'!$F5273,VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G5273+VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G5465+VLOOKUP('4.6 LCOE_Weighted'!$C1817,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G5657,k.a.)","v":22.081475848814655},{"$f":"IF($F1817='4.5. Total LCOE'!$F5273,VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H5273+VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H5465+VLOOKUP('4.6 LCOE_Weighted'!$C1817,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H5657,k.a.)","v":14.550208748116006},{"$f":"IF($F1817='4.5. Total LCOE'!$F5273,VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I5273+VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I5465+VLOOKUP('4.6 LCOE_Weighted'!$C1817,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I5657,k.a.)","v":3.1010429931235404},{"$f":"IF($F1817='4.5. Total LCOE'!$F5273,VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J5273+VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J5465+VLOOKUP('4.6 LCOE_Weighted'!$C1817,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J5657,k.a.)","v":1.9214088536573815},{"$f":"IF($F1817='4.5. Total LCOE'!$F5273,VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K5273+VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K5465+VLOOKUP('4.6 LCOE_Weighted'!$C1817,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K5657,k.a.)","v":77.406253397619082},{"$f":"IF($F1817='4.5. Total LCOE'!$F5273,VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L5273+VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L5465+VLOOKUP('4.6 LCOE_Weighted'!$C1817,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L5657,k.a.)","v":119.06038984133068},{"$f":"IF($F1817='4.5. Total LCOE'!$F5273,VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M5273+VLOOKUP($C1817,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M5465+VLOOKUP('4.6 LCOE_Weighted'!$C1817,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M5657,k.a.)","v":0.11906038984133066}]
[{"$f":"'4.5. Total LCOE'!A5298","v":"electricity"},{"$f":"'4.5. Total LCOE'!B5298","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C5298","v":"Brandenburg"},"SFH",{"$f":"'4.5. Total LCOE'!E5298","v":"mid"},{"$f":"'4.5. Total LCOE'!F5298","v":2024},{"$f":"IF($F1842='4.5. Total LCOE'!$F5298,VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G5298+VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G5490+VLOOKUP('4.6 LCOE_Weighted'!$C1842,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G5682,k.a.)","v":76.276125143922329},{"$f":"IF($F1842='4.5. Total LCOE'!$F5298,VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H5298+VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H5490+VLOOKUP('4.6 LCOE_Weighted'!$C1842,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H5682,k.a.)","v":19.220059315111733},{"$f":"IF($F1842='4.5. Total LCOE'!$F5298,VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I5298+VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I5490+VLOOKUP('4.6 LCOE_Weighted'!$C1842,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I5682,k.a.)","v":11.558440808704649},{"$f":"IF($F1842='4.5. Total LCOE'!$F5298,VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J5298+VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J5490+VLOOKUP('4.6 LCOE_Weighted'!$C1842,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J5682,k.a.)","v":2.5615806239636587},{"$f":"IF($F1842='4.5. Total LCOE'!$F5298,VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K5298+VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K5490+VLOOKUP('4.6 LCOE_Weighted'!$C1842,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K5682,k.a.)","v":77.132957349654234},{"$f":"IF($F1842='4.5. Total LCOE'!$F5298,VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L5298+VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L5490+VLOOKUP('4.6 LCOE_Weighted'!$C1842,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L5682,k.a.)","v":186.7491632413566},{"$f":"IF($F1842='4.5. Total LCOE'!$F5298,VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M5298+VLOOKUP($C1842,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M5490+VLOOKUP('4.6 LCOE_Weighted'!$C1842,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M5682,k.a.)","v":0.1867491632413566}]
[{"$f":"'4.5. Total LCOE'!A5380","v":"electricity"},{"$f":"'4.5. Total LCOE'!B5380","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C5380","v":"Schleswig-Holstein"},"sMFH",{"$f":"'4.5. Total LCOE'!E5380","v":"mid"},{"$f":"'4.5. Total LCOE'!F5380","v":2025},{"$f":"IF($F1924='4.5. Total LCOE'!$F5380,VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G5380+VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G5572+VLOOKUP('4.6 LCOE_Weighted'!$C1924,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G5764,k.a.)","v":46.93415509835512},{"$f":"IF($F1924='4.5. Total LCOE'!$F5380,VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H5380+VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H5572+VLOOKUP('4.6 LCOE_Weighted'!$C1924,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H5764,k.a.)","v":15.913070990089405},{"$f":"IF($F1924='4.5. Total LCOE'!$F5380,VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I5380+VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I5572+VLOOKUP('4.6 LCOE_Weighted'!$C1924,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I5764,k.a.)","v":7.7223793040565933},{"$f":"IF($F1924='4.5. Total LCOE'!$F5380,VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J5380+VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J5572+VLOOKUP('4.6 LCOE_Weighted'!$C1924,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J5764,k.a.)","v":2.1406579789231426},{"$f":"IF($F1924='4.5. Total LCOE'!$F5380,VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K5380+VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K5572+VLOOKUP('4.6 LCOE_Weighted'!$C1924,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K5764,k.a.)","v":73.360562601140288},{"$f":"IF($F1924='4.5. Total LCOE'!$F5380,VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L5380+VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L5572+VLOOKUP('4.6 LCOE_Weighted'!$C1924,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L5764,k.a.)","v":146.07082597256453},{"$f":"IF($F1924='4.5. Total LCOE'!$F5380,VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M5380+VLOOKUP($C1924,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M5572+VLOOKUP('4.6 LCOE_Weighted'!$C1924,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M5764,k.a.)","v":0.14607082597256454}]
[{"$f":"'4.5. Total LCOE'!A5946","v":"electricity"},{"$f":"'4.5. Total LCOE'!B5946","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C5946","v":"Saarland"},"SFH",{"$f":"'4.5. Total LCOE'!E5946","v":"mid"},{"$f":"'4.5. Total LCOE'!F5946","v":2027},{"$f":"IF($F2010='4.5. Total LCOE'!$F5946,VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G5946+VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G5994+VLOOKUP('4.6 LCOE_Weighted'!$C2010,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G6042,k.a.)","v":60.149482549275206},{"$f":"IF($F2010='4.5. Total LCOE'!$F5946,VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H5946+VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H5994+VLOOKUP('4.6 LCOE_Weighted'!$C2010,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H6042,k.a.)","v":16.022178477500368},{"$f":"IF($F2010='4.5. Total LCOE'!$F5946,VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I5946+VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I5994+VLOOKUP('4.6 LCOE_Weighted'!$C2010,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I6042,k.a.)","v":11.946983790855221},{"$f":"IF($F2010='4.5. Total LCOE'!$F5946,VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J5946+VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J5994+VLOOKUP('4.6 LCOE_Weighted'!$C2010,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J6042,k.a.)","v":2.1963893416555926},{"$f":"IF($F2010='4.5. Total LCOE'!$F5946,VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K5946+VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K5994+VLOOKUP('4.6 LCOE_Weighted'!$C2010,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K6042,k.a.)","v":69.902115509670267},{"$f":"IF($F2010='4.5. Total LCOE'!$F5946,VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L5946+VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L5994+VLOOKUP('4.6 LCOE_Weighted'!$C2010,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L6042,k.a.)","v":160.21714966895667},{"$f":"IF($F2010='4.5. Total LCOE'!$F5946,VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M5946+VLOOKUP($C2010,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M5994+VLOOKUP('4.6 LCOE_Weighted'!$C2010,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M6042,k.a.)","v":0.16021714966895667}]
[{"$f":"'4.5. Total LCOE'!A6067","v":"electricity"},{"$f":"'4.5. Total LCOE'!B6067","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C6067","v":"Brandenburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E6067","v":"mid"},{"$f":"'4.5. Total LCOE'!F6067","v":2028},{"$f":"IF($F2035='4.5. Total LCOE'!$F6067,VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G6067+VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G6115+VLOOKUP('4.6 LCOE_Weighted'!$C2035,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G6163,k.a.)","v":34.035367523616273},{"$f":"IF($F2035='4.5. Total LCOE'!$F6067,VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H6067+VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H6115+VLOOKUP('4.6 LCOE_Weighted'!$C2035,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H6163,k.a.)","v":16.95664108102001},{"$f":"IF($F2035='4.5. Total LCOE'!$F6067,VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I6067+VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I6115+VLOOKUP('4.6 LCOE_Weighted'!$C2035,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I6163,k.a.)","v":7.5412770084460874},{"$f":"IF($F2035='4.5. Total LCOE'!$F6067,VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J6067+VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J6115+VLOOKUP('4.6 LCOE_Weighted'!$C2035,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J6163,k.a.)","v":2.3468403670393561},{"$f":"IF($F2035='4.5. Total LCOE'!$F6067,VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K6067+VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K6115+VLOOKUP('4.6 LCOE_Weighted'!$C2035,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K6163,k.a.)","v":70.344246882499434},{"$f":"IF($F2035='4.5. Total LCOE'!$F6067,VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L6067+VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L6115+VLOOKUP('4.6 LCOE_Weighted'!$C2035,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L6163,k.a.)","v":131.22437286262115},{"$f":"IF($F2035='4.5. Total LCOE'!$F6067,VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M6067+VLOOKUP($C2035,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M6115+VLOOKUP('4.6 LCOE_Weighted'!$C2035,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M6163,k.a.)","v":0.13122437286262115}]
[{"$f":"'4.5. Total LCOE'!A6245","v":"electricity"},{"$f":"'4.5. Total LCOE'!B6245","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C6245","v":"Schleswig-Holstein"},"lMFH",{"$f":"'4.5. Total LCOE'!E6245","v":"mid"},{"$f":"'4.5. Total LCOE'!F6245","v":2029},{"$f":"IF($F2117='4.5. Total LCOE'!$F6245,VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G6245+VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G6293+VLOOKUP('4.6 LCOE_Weighted'!$C2117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G6341,k.a.)","v":12.100906001661155},{"$f":"IF($F2117='4.5. Total LCOE'!$F6245,VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H6245+VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H6293+VLOOKUP('4.6 LCOE_Weighted'!$C2117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H6341,k.a.)","v":13.95574718309479},{"$f":"IF($F2117='4.5. Total LCOE'!$F6245,VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I6245+VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I6293+VLOOKUP('4.6 LCOE_Weighted'!$C2117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I6341,k.a.)","v":3.0315017717471657},{"$f":"IF($F2117='4.5. Total LCOE'!$F6245,VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J6245+VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J6293+VLOOKUP('4.6 LCOE_Weighted'!$C2117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J6341,k.a.)","v":1.9502618708728918},{"$f":"IF($F2117='4.5. Total LCOE'!$F6245,VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K6245+VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K6293+VLOOKUP('4.6 LCOE_Weighted'!$C2117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K6341,k.a.)","v":67.67829803235891},{"$f":"IF($F2117='4.5. Total LCOE'!$F6245,VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L6245+VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L6293+VLOOKUP('4.6 LCOE_Weighted'!$C2117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L6341,k.a.)","v":98.716714859734921},{"$f":"IF($F2117='4.5. Total LCOE'!$F6245,VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M6245+VLOOKUP($C2117,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M6293+VLOOKUP('4.6 LCOE_Weighted'!$C2117,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M6341,k.a.)","v":9.8716714859734919E-2}]
[{"$f":"'4.5. Total LCOE'!A6366","v":"electricity"},{"$f":"'4.5. Total LCOE'!B6366","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C6366","v":"Mecklenburg-Western Pomerania"},"SFH",{"$f":"'4.5. Total LCOE'!E6366","v":"mid"},{"$f":"'4.5. Total LCOE'!F6366","v":2030},{"$f":"IF($F2142='4.5. Total LCOE'!$F6366,VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G6366+VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G6414+VLOOKUP('4.6 LCOE_Weighted'!$C2142,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G6462,k.a.)","v":40.258374504315853},{"$f":"IF($F2142='4.5. Total LCOE'!$F6366,VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H6366+VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H6414+VLOOKUP('4.6 LCOE_Weighted'!$C2142,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H6462,k.a.)","v":16.453880392115416},{"$f":"IF($F2142='4.5. Total LCOE'!$F6366,VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I6366+VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I6414+VLOOKUP('4.6 LCOE_Weighted'!$C2142,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I6462,k.a.)","v":11.601068956444987},{"$f":"IF($F2142='4.5. Total LCOE'!$F6366,VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J6366+VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J6414+VLOOKUP('4.6 LCOE_Weighted'!$C2142,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J6462,k.a.)","v":2.3219091642073995},{"$f":"IF($F2142='4.5. Total LCOE'!$F6366,VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K6366+VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K6414+VLOOKUP('4.6 LCOE_Weighted'!$C2142,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K6462,k.a.)","v":66.965317862625568},{"$f":"IF($F2142='4.5. Total LCOE'!$F6366,VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L6366+VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L6414+VLOOKUP('4.6 LCOE_Weighted'!$C2142,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L6462,k.a.)","v":137.6005508797092},{"$f":"IF($F2142='4.5. Total LCOE'!$F6366,VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M6366+VLOOKUP($C2142,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M6414+VLOOKUP('4.6 LCOE_Weighted'!$C2142,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M6462,k.a.)","v":0.13760055087970921}]
[{"$f":"'4.5. Total LCOE'!A6548","v":"electricity"},{"$f":"'4.5. Total LCOE'!B6548","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C6548","v":"Brandenburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E6548","v":"low"},{"$f":"'4.5. Total LCOE'!F6548","v":2023},{"$f":"IF($F2228='4.5. Total LCOE'!$F6548,VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G6548+VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G6740+VLOOKUP('4.6 LCOE_Weighted'!$C2228,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G6932,k.a.)","v":21.543287418699148},{"$f":"IF($F2228='4.5. Total LCOE'!$F6548,VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H6548+VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H6740+VLOOKUP('4.6 LCOE_Weighted'!$C2228,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H6932,k.a.)","v":16.129036063079372},{"$f":"IF($F2228='4.5. Total LCOE'!$F6548,VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I6548+VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I6740+VLOOKUP('4.6 LCOE_Weighted'!$C2228,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I6932,k.a.)","v":3.0254617470321725},{"$f":"IF($F2228='4.5. Total LCOE'!$F6548,VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J6548+VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J6740+VLOOKUP('4.6 LCOE_Weighted'!$C2228,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J6932,k.a.)","v":2.1298988371264853},{"$f":"IF($F2228='4.5. Total LCOE'!$F6548,VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K6548+VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K6740+VLOOKUP('4.6 LCOE_Weighted'!$C2228,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K6932,k.a.)","v":66.939222871472026},{"$f":"IF($F2228='4.5. Total LCOE'!$F6548,VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L6548+VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L6740+VLOOKUP('4.6 LCOE_Weighted'!$C2228,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L6932,k.a.)","v":109.7669069374092},{"$f":"IF($F2228='4.5. Total LCOE'!$F6548,VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M6548+VLOOKUP($C2228,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M6740+VLOOKUP('4.6 LCOE_Weighted'!$C2228,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M6932,k.a.)","v":0.1097669069374092}]
[{"$f":"'4.5. Total LCOE'!A6630","v":"electricity"},{"$f":"'4.5. Total LCOE'!B6630","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C6630","v":"Thuringia"},"SFH",{"$f":"'4.5. Total LCOE'!E6630","v":"low"},{"$f":"'4.5. Total LCOE'!F6630","v":2024},{"$f":"IF($F2310='4.5. Total LCOE'!$F6630,VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G6630+VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G6822+VLOOKUP('4.6 LCOE_Weighted'!$C2310,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G7014,k.a.)","v":72.505752416602576},{"$f":"IF($F2310='4.5. Total LCOE'!$F6630,VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H6630+VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H6822+VLOOKUP('4.6 LCOE_Weighted'!$C2310,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H7014,k.a.)","v":17.714795538137718},{"$f":"IF($F2310='4.5. Total LCOE'!$F6630,VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I6630+VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I6822+VLOOKUP('4.6 LCOE_Weighted'!$C2310,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I7014,k.a.)","v":10.98710043302024},{"$f":"IF($F2310='4.5. Total LCOE'!$F6630,VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J6630+VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J6822+VLOOKUP('4.6 LCOE_Weighted'!$C2310,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J7014,k.a.)","v":2.3609644623881669},{"$f":"IF($F2310='4.5. Total LCOE'!$F6630,VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K6630+VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K6822+VLOOKUP('4.6 LCOE_Weighted'!$C2310,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K7014,k.a.)","v":63.711792057288925},{"$f":"IF($F2310='4.5. Total LCOE'!$F6630,VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L6630+VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L6822+VLOOKUP('4.6 LCOE_Weighted'!$C2310,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L7014,k.a.)","v":167.28040490743763},{"$f":"IF($F2310='4.5. Total LCOE'!$F6630,VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M6630+VLOOKUP($C2310,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M6822+VLOOKUP('4.6 LCOE_Weighted'!$C2310,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M7014,k.a.)","v":0.16728040490743762}]
[{"$f":"'4.5. Total LCOE'!A6655","v":"electricity"},{"$f":"'4.5. Total LCOE'!B6655","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C6655","v":"Mecklenburg-Western Pomerania"},"sMFH",{"$f":"'4.5. Total LCOE'!E6655","v":"low"},{"$f":"'4.5. Total LCOE'!F6655","v":2025},{"$f":"IF($F2335='4.5. Total LCOE'!$F6655,VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G6655+VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G6847+VLOOKUP('4.6 LCOE_Weighted'!$C2335,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G7039,k.a.)","v":46.409517681444655},{"$f":"IF($F2335='4.5. Total LCOE'!$F6655,VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H6655+VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H6847+VLOOKUP('4.6 LCOE_Weighted'!$C2335,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H7039,k.a.)","v":15.909957326941994},{"$f":"IF($F2335='4.5. Total LCOE'!$F6655,VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I6655+VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I6847+VLOOKUP('4.6 LCOE_Weighted'!$C2335,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I7039,k.a.)","v":7.636057325489114},{"$f":"IF($F2335='4.5. Total LCOE'!$F6655,VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J6655+VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J6847+VLOOKUP('4.6 LCOE_Weighted'!$C2335,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J7039,k.a.)","v":2.1402391227599082},{"$f":"IF($F2335='4.5. Total LCOE'!$F6655,VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K6655+VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K6847+VLOOKUP('4.6 LCOE_Weighted'!$C2335,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K7039,k.a.)","v":60.820473767504453},{"$f":"IF($F2335='4.5. Total LCOE'!$F6655,VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L6655+VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L6847+VLOOKUP('4.6 LCOE_Weighted'!$C2335,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L7039,k.a.)","v":132.91624522414011},{"$f":"IF($F2335='4.5. Total LCOE'!$F6655,VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M6655+VLOOKUP($C2335,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M6847+VLOOKUP('4.6 LCOE_Weighted'!$C2335,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M7039,k.a.)","v":0.13291624522414011}]
[{"$f":"'4.5. Total LCOE'!A7217","v":"electricity"},{"$f":"'4.5. Total LCOE'!B7217","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C7217","v":"Berlin"},"lMFH",{"$f":"'4.5. Total LCOE'!E7217","v":"low"},{"$f":"'4.5. Total LCOE'!F7217","v":2027},{"$f":"IF($F2417='4.5. Total LCOE'!$F7217,VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G7217+VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G7265+VLOOKUP('4.6 LCOE_Weighted'!$C2417,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G7313,k.a.)","v":16.022728383090076},{"$f":"IF($F2417='4.5. Total LCOE'!$F7217,VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H7217+VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H7265+VLOOKUP('4.6 LCOE_Weighted'!$C2417,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H7313,k.a.)","v":14.223734372832293},{"$f":"IF($F2417='4.5. Total LCOE'!$F7217,VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I7217+VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I7265+VLOOKUP('4.6 LCOE_Weighted'!$C2417,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I7313,k.a.)","v":3.1824592359749184},{"$f":"IF($F2417='4.5. Total LCOE'!$F7217,VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J7217+VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J7265+VLOOKUP('4.6 LCOE_Weighted'!$C2417,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J7313,k.a.)","v":1.9498508657171729},{"$f":"IF($F2417='4.5. Total LCOE'!$F7217,VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K7217+VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K7265+VLOOKUP('4.6 LCOE_Weighted'!$C2417,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K7313,k.a.)","v":56.873099542957704},{"$f":"IF($F2417='4.5. Total LCOE'!$F7217,VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L7217+VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L7265+VLOOKUP('4.6 LCOE_Weighted'!$C2417,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L7313,k.a.)","v":92.251872400572154},{"$f":"IF($F2417='4.5. Total LCOE'!$F7217,VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M7217+VLOOKUP($C2417,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M7265+VLOOKUP('4.6 LCOE_Weighted'!$C2417,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M7313,k.a.)","v":9.2251872400572171E-2}]
[{"$f":"'4.5. Total LCOE'!A7399","v":"electricity"},{"$f":"'4.5. Total LCOE'!B7399","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C7399","v":"Thuringia"},"sMFH",{"$f":"'4.5. Total LCOE'!E7399","v":"low"},{"$f":"'4.5. Total LCOE'!F7399","v":2028},{"$f":"IF($F2503='4.5. Total LCOE'!$F7399,VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G7399+VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G7447+VLOOKUP('4.6 LCOE_Weighted'!$C2503,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G7495,k.a.)","v":32.749991772706466},{"$f":"IF($F2503='4.5. Total LCOE'!$F7399,VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H7399+VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H7447+VLOOKUP('4.6 LCOE_Weighted'!$C2503,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H7495,k.a.)","v":15.705215199606467},{"$f":"IF($F2503='4.5. Total LCOE'!$F7399,VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I7399+VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I7447+VLOOKUP('4.6 LCOE_Weighted'!$C2503,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I7495,k.a.)","v":7.2564740137134942},{"$f":"IF($F2503='4.5. Total LCOE'!$F7399,VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J7399+VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J7447+VLOOKUP('4.6 LCOE_Weighted'!$C2503,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J7495,k.a.)","v":2.1736399813717924},{"$f":"IF($F2503='4.5. Total LCOE'!$F7399,VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K7399+VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K7447+VLOOKUP('4.6 LCOE_Weighted'!$C2503,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K7495,k.a.)","v":56.147727753641945},{"$f":"IF($F2503='4.5. Total LCOE'!$F7399,VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L7399+VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L7447+VLOOKUP('4.6 LCOE_Weighted'!$C2503,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L7495,k.a.)","v":114.03304872104016},{"$f":"IF($F2503='4.5. Total LCOE'!$F7399,VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M7399+VLOOKUP($C2503,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M7447+VLOOKUP('4.6 LCOE_Weighted'!$C2503,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M7495,k.a.)","v":0.11403304872104017}]
[{"$f":"'4.5. Total LCOE'!A7520","v":"electricity"},{"$f":"'4.5. Total LCOE'!B7520","v":"hp_btw"},{"$f":"'4.5. Total LCOE'!C7520","v":"Mecklenburg-Western Pomerania"},"lMFH",{"$f":"'4.5. Total LCOE'!E7520","v":"low"},{"$f":"'4.5. Total LCOE'!F7520","v":2029},{"$f":"IF($F2528='4.5. Total LCOE'!$F7520,VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G7520+VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G7568+VLOOKUP('4.6 LCOE_Weighted'!$C2528,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G7616,k.a.)","v":11.980403497613681},{"$f":"IF($F2528='4.5. Total LCOE'!$F7520,VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H7520+VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H7568+VLOOKUP('4.6 LCOE_Weighted'!$C2528,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H7616,k.a.)","v":13.951124450276438},{"$f":"IF($F2528='4.5. Total LCOE'!$F7520,VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I7520+VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I7568+VLOOKUP('4.6 LCOE_Weighted'!$C2528,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I7616,k.a.)","v":3.0013136557110811},{"$f":"IF($F2528='4.5. Total LCOE'!$F7520,VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J7520+VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J7568+VLOOKUP('4.6 LCOE_Weighted'!$C2528,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J7616,k.a.)","v":1.9496158617816854},{"$f":"IF($F2528='4.5. Total LCOE'!$F7520,VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K7520+VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K7568+VLOOKUP('4.6 LCOE_Weighted'!$C2528,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K7616,k.a.)","v":54.345987255352966},{"$f":"IF($F2528='4.5. Total LCOE'!$F7520,VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L7520+VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L7568+VLOOKUP('4.6 LCOE_Weighted'!$C2528,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L7616,k.a.)","v":85.228444720735837},{"$f":"IF($F2528='4.5. Total LCOE'!$F7520,VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M7520+VLOOKUP($C2528,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M7568+VLOOKUP('4.6 LCOE_Weighted'!$C2528,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M7616,k.a.)","v":8.5228444720735846E-2}]
[{"$f":"'4.5. Total LCOE'!A7794","v":"electricity"},{"$f":"'4.5. Total LCOE'!B7794","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C7794","v":"Brandenburg"},"SFH",{"$f":"'4.5. Total LCOE'!E7794","v":"high"},{"$f":"'4.5. Total LCOE'!F7794","v":2022},{"$f":"IF($F2610='4.5. Total LCOE'!$F7794,VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G7794+VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G7986+VLOOKUP('4.6 LCOE_Weighted'!$C2610,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G8178,k.a.)","v":69.596644883979863},{"$f":"IF($F2610='4.5. Total LCOE'!$F7794,VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H7794+VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H7986+VLOOKUP('4.6 LCOE_Weighted'!$C2610,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H8178,k.a.)","v":29.690715788122986},{"$f":"IF($F2610='4.5. Total LCOE'!$F7794,VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I7794+VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I7986+VLOOKUP('4.6 LCOE_Weighted'!$C2610,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I8178,k.a.)","v":8.5423382992938617},{"$f":"IF($F2610='4.5. Total LCOE'!$F7794,VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J7794+VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J7986+VLOOKUP('4.6 LCOE_Weighted'!$C2610,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J8178,k.a.)","v":3.6442581252751376},{"$f":"IF($F2610='4.5. Total LCOE'!$F7794,VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K7794+VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K7986+VLOOKUP('4.6 LCOE_Weighted'!$C2610,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K8178,k.a.)","v":116.80546752281268},{"$f":"IF($F2610='4.5. Total LCOE'!$F7794,VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L7794+VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L7986+VLOOKUP('4.6 LCOE_Weighted'!$C2610,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L8178,k.a.)","v":228.27942461948453},{"$f":"IF($F2610='4.5. Total LCOE'!$F7794,VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M7794+VLOOKUP($C2610,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M7986+VLOOKUP('4.6 LCOE_Weighted'!$C2610,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M8178,k.a.)","v":0.2282794246194845}]
[{"$f":"'4.5. Total LCOE'!A7821","v":"electricity"},{"$f":"'4.5. Total LCOE'!B7821","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C7821","v":"Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E7821","v":"high"},{"$f":"'4.5. Total LCOE'!F7821","v":2022},{"$f":"IF($F2637='4.5. Total LCOE'!$F7821,VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G7821+VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G8013+VLOOKUP('4.6 LCOE_Weighted'!$C2637,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G8205,k.a.)","v":69.081127362576765},{"$f":"IF($F2637='4.5. Total LCOE'!$F7821,VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H7821+VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H8013+VLOOKUP('4.6 LCOE_Weighted'!$C2637,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H8205,k.a.)","v":29.81387961487588},{"$f":"IF($F2637='4.5. Total LCOE'!$F7821,VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I7821+VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I8013+VLOOKUP('4.6 LCOE_Weighted'!$C2637,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I8205,k.a.)","v":8.4790633371979176},{"$f":"IF($F2637='4.5. Total LCOE'!$F7821,VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J7821+VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J8013+VLOOKUP('4.6 LCOE_Weighted'!$C2637,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J8205,k.a.)","v":3.6593753349640923},{"$f":"IF($F2637='4.5. Total LCOE'!$F7821,VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K7821+VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K8013+VLOOKUP('4.6 LCOE_Weighted'!$C2637,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K8205,k.a.)","v":115.22945782107621},{"$f":"IF($F2637='4.5. Total LCOE'!$F7821,VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L7821+VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L8013+VLOOKUP('4.6 LCOE_Weighted'!$C2637,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L8205,k.a.)","v":226.26290347069087},{"$f":"IF($F2637='4.5. Total LCOE'!$F7821,VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M7821+VLOOKUP($C2637,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M8013+VLOOKUP('4.6 LCOE_Weighted'!$C2637,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M8205,k.a.)","v":0.22626290347069089}]
[{"$f":"'4.5. Total LCOE'!A7902","v":"electricity"},{"$f":"'4.5. Total LCOE'!B7902","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C7902","v":"Mecklenburg-Western Pomerania"},"SFH",{"$f":"'4.5. Total LCOE'!E7902","v":"high"},{"$f":"'4.5. Total LCOE'!F7902","v":2024},{"$f":"IF($F2718='4.5. Total LCOE'!$F7902,VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G7902+VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G8094+VLOOKUP('4.6 LCOE_Weighted'!$C2718,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G8286,k.a.)","v":62.740888055645939},{"$f":"IF($F2718='4.5. Total LCOE'!$F7902,VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H7902+VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H8094+VLOOKUP('4.6 LCOE_Weighted'!$C2718,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H8286,k.a.)","v":30.859373805542354},{"$f":"IF($F2718='4.5. Total LCOE'!$F7902,VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I7902+VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I8094+VLOOKUP('4.6 LCOE_Weighted'!$C2718,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I8286,k.a.)","v":8.9179571032286056},{"$f":"IF($F2718='4.5. Total LCOE'!$F7902,VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J7902+VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J8094+VLOOKUP('4.6 LCOE_Weighted'!$C2718,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J8286,k.a.)","v":3.7876999845432167},{"$f":"IF($F2718='4.5. Total LCOE'!$F7902,VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K7902+VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K8094+VLOOKUP('4.6 LCOE_Weighted'!$C2718,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K8286,k.a.)","v":112.23056066763151},{"$f":"IF($F2718='4.5. Total LCOE'!$F7902,VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L7902+VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L8094+VLOOKUP('4.6 LCOE_Weighted'!$C2718,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L8286,k.a.)","v":218.53647961659163},{"$f":"IF($F2718='4.5. Total LCOE'!$F7902,VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M7902+VLOOKUP($C2718,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M8094+VLOOKUP('4.6 LCOE_Weighted'!$C2718,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M8286,k.a.)","v":0.21853647961659162}]
[{"$f":"'4.5. Total LCOE'!A8372","v":"electricity"},{"$f":"'4.5. Total LCOE'!B8372","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C8372","v":"Brandenburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E8372","v":"high"},{"$f":"'4.5. Total LCOE'!F8372","v":2026},{"$f":"IF($F2804='4.5. Total LCOE'!$F8372,VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G8372+VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G8420+VLOOKUP('4.6 LCOE_Weighted'!$C2804,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G8468,k.a.)","v":20.361563984932609},{"$f":"IF($F2804='4.5. Total LCOE'!$F8372,VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H8372+VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H8420+VLOOKUP('4.6 LCOE_Weighted'!$C2804,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H8468,k.a.)","v":24.904548141733461},{"$f":"IF($F2804='4.5. Total LCOE'!$F8372,VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I8372+VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I8420+VLOOKUP('4.6 LCOE_Weighted'!$C2804,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I8468,k.a.)","v":3.4374635082533009},{"$f":"IF($F2804='4.5. Total LCOE'!$F8372,VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J8372+VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J8420+VLOOKUP('4.6 LCOE_Weighted'!$C2804,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J8468,k.a.)","v":3.0568007376273374},{"$f":"IF($F2804='4.5. Total LCOE'!$F8372,VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K8372+VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K8420+VLOOKUP('4.6 LCOE_Weighted'!$C2804,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K8468,k.a.)","v":105.76340144606388},{"$f":"IF($F2804='4.5. Total LCOE'!$F8372,VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L8372+VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L8420+VLOOKUP('4.6 LCOE_Weighted'!$C2804,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L8468,k.a.)","v":157.5237778186106},{"$f":"IF($F2804='4.5. Total LCOE'!$F8372,VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M8372+VLOOKUP($C2804,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M8420+VLOOKUP('4.6 LCOE_Weighted'!$C2804,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M8468,k.a.)","v":0.15752377781861057}]
[{"$f":"'4.5. Total LCOE'!A8397","v":"electricity"},{"$f":"'4.5. Total LCOE'!B8397","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C8397","v":"Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E8397","v":"high"},{"$f":"'4.5. Total LCOE'!F8397","v":2026},{"$f":"IF($F2829='4.5. Total LCOE'!$F8397,VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G8397+VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G8445+VLOOKUP('4.6 LCOE_Weighted'!$C2829,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G8493,k.a.)","v":50.225112283556946},{"$f":"IF($F2829='4.5. Total LCOE'!$F8397,VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H8397+VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H8445+VLOOKUP('4.6 LCOE_Weighted'!$C2829,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H8493,k.a.)","v":29.81387961487588},{"$f":"IF($F2829='4.5. Total LCOE'!$F8397,VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I8397+VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I8445+VLOOKUP('4.6 LCOE_Weighted'!$C2829,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I8493,k.a.)","v":8.4790633371979176},{"$f":"IF($F2829='4.5. Total LCOE'!$F8397,VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J8397+VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J8445+VLOOKUP('4.6 LCOE_Weighted'!$C2829,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J8493,k.a.)","v":3.6593753349640923},{"$f":"IF($F2829='4.5. Total LCOE'!$F8397,VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K8397+VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K8445+VLOOKUP('4.6 LCOE_Weighted'!$C2829,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K8493,k.a.)","v":104.34379098684622},{"$f":"IF($F2829='4.5. Total LCOE'!$F8397,VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L8397+VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L8445+VLOOKUP('4.6 LCOE_Weighted'!$C2829,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L8493,k.a.)","v":196.52122155744107},{"$f":"IF($F2829='4.5. Total LCOE'!$F8397,VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M8397+VLOOKUP($C2829,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M8445+VLOOKUP('4.6 LCOE_Weighted'!$C2829,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M8493,k.a.)","v":0.19652122155744106}]
[{"$f":"'4.5. Total LCOE'!A8671","v":"electricity"},{"$f":"'4.5. Total LCOE'!B8671","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C8671","v":"Mecklenburg-Western Pomerania"},"sMFH",{"$f":"'4.5. Total LCOE'!E8671","v":"high"},{"$f":"'4.5. Total LCOE'!F8671","v":2028},{"$f":"IF($F2911='4.5. Total LCOE'!$F8671,VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G8671+VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G8719+VLOOKUP('4.6 LCOE_Weighted'!$C2911,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G8767,k.a.)","v":31.88472142094302},{"$f":"IF($F2911='4.5. Total LCOE'!$F8671,VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H8671+VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H8719+VLOOKUP('4.6 LCOE_Weighted'!$C2911,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H8767,k.a.)","v":28.239486781393524},{"$f":"IF($F2911='4.5. Total LCOE'!$F8671,VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I8671+VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I8719+VLOOKUP('4.6 LCOE_Weighted'!$C2911,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I8767,k.a.)","v":6.626758788723504},{"$f":"IF($F2911='4.5. Total LCOE'!$F8671,VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J8671+VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J8719+VLOOKUP('4.6 LCOE_Weighted'!$C2911,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J8767,k.a.)","v":3.4661333155821228},{"$f":"IF($F2911='4.5. Total LCOE'!$F8671,VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K8671+VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K8719+VLOOKUP('4.6 LCOE_Weighted'!$C2911,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K8767,k.a.)","v":99.608150913561033},{"$f":"IF($F2911='4.5. Total LCOE'!$F8671,VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L8671+VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L8719+VLOOKUP('4.6 LCOE_Weighted'!$C2911,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L8767,k.a.)","v":169.8252512202032},{"$f":"IF($F2911='4.5. Total LCOE'!$F8671,VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M8671+VLOOKUP($C2911,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M8719+VLOOKUP('4.6 LCOE_Weighted'!$C2911,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M8767,k.a.)","v":0.1698252512202032}]
[{"$f":"'4.5. Total LCOE'!A8696","v":"electricity"},{"$f":"'4.5. Total LCOE'!B8696","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C8696","v":"Thuringia"},"lMFH",{"$f":"'4.5. Total LCOE'!E8696","v":"high"},{"$f":"'4.5. Total LCOE'!F8696","v":2028},{"$f":"IF($F2936='4.5. Total LCOE'!$F8696,VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G8696+VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G8744+VLOOKUP('4.6 LCOE_Weighted'!$C2936,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G8792,k.a.)","v":16.268892894167848},{"$f":"IF($F2936='4.5. Total LCOE'!$F8696,VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H8696+VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H8744+VLOOKUP('4.6 LCOE_Weighted'!$C2936,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H8792,k.a.)","v":24.925559906356433},{"$f":"IF($F2936='4.5. Total LCOE'!$F8696,VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I8696+VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I8744+VLOOKUP('4.6 LCOE_Weighted'!$C2936,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I8792,k.a.)","v":3.3812441873308852},{"$f":"IF($F2936='4.5. Total LCOE'!$F8696,VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J8696+VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J8744+VLOOKUP('4.6 LCOE_Weighted'!$C2936,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J8792,k.a.)","v":3.0593797355369898},{"$f":"IF($F2936='4.5. Total LCOE'!$F8696,VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K8696+VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K8744+VLOOKUP('4.6 LCOE_Weighted'!$C2936,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K8792,k.a.)","v":101.44282087229305},{"$f":"IF($F2936='4.5. Total LCOE'!$F8696,VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L8696+VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L8744+VLOOKUP('4.6 LCOE_Weighted'!$C2936,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L8792,k.a.)","v":149.07789759568522},{"$f":"IF($F2936='4.5. Total LCOE'!$F8696,VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M8696+VLOOKUP($C2936,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M8744+VLOOKUP('4.6 LCOE_Weighted'!$C2936,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M8792,k.a.)","v":0.14907789759568521}]
[{"$f":"'4.5. Total LCOE'!A8974","v":"electricity"},{"$f":"'4.5. Total LCOE'!B8974","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C8974","v":"Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E8974","v":"high"},{"$f":"'4.5. Total LCOE'!F8974","v":2030},{"$f":"IF($F3022='4.5. Total LCOE'!$F8974,VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G8974+VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G9022+VLOOKUP('4.6 LCOE_Weighted'!$C3022,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G9070,k.a.)","v":23.391730568653117},{"$f":"IF($F3022='4.5. Total LCOE'!$F8974,VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H8974+VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H9022+VLOOKUP('4.6 LCOE_Weighted'!$C3022,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H9070,k.a.)","v":27.394723552018249},{"$f":"IF($F3022='4.5. Total LCOE'!$F8974,VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I8974+VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I9022+VLOOKUP('4.6 LCOE_Weighted'!$C3022,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I9070,k.a.)","v":6.3227820604792893},{"$f":"IF($F3022='4.5. Total LCOE'!$F8974,VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J8974+VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J9022+VLOOKUP('4.6 LCOE_Weighted'!$C3022,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J9070,k.a.)","v":3.3624465171716906},{"$f":"IF($F3022='4.5. Total LCOE'!$F8974,VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K8974+VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K9022+VLOOKUP('4.6 LCOE_Weighted'!$C3022,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K9070,k.a.)","v":100.56847637789967},{"$f":"IF($F3022='4.5. Total LCOE'!$F8974,VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L8974+VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L9022+VLOOKUP('4.6 LCOE_Weighted'!$C3022,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L9070,k.a.)","v":161.04015907622201},{"$f":"IF($F3022='4.5. Total LCOE'!$F8974,VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M8974+VLOOKUP($C3022,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M9022+VLOOKUP('4.6 LCOE_Weighted'!$C3022,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M9070,k.a.)","v":0.16104015907622202}]
[{"$f":"'4.5. Total LCOE'!A9152","v":"electricity"},{"$f":"'4.5. Total LCOE'!B9152","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C9152","v":"Mecklenburg-Western Pomerania"},"lMFH",{"$f":"'4.5. Total LCOE'!E9152","v":"mid"},{"$f":"'4.5. Total LCOE'!F9152","v":2023},{"$f":"IF($F3104='4.5. Total LCOE'!$F9152,VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G9152+VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G9344+VLOOKUP('4.6 LCOE_Weighted'!$C3104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G9536,k.a.)","v":26.859590454165719},{"$f":"IF($F3104='4.5. Total LCOE'!$F9152,VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H9152+VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H9344+VLOOKUP('4.6 LCOE_Weighted'!$C3104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H9536,k.a.)","v":25.559761467127728},{"$f":"IF($F3104='4.5. Total LCOE'!$F9152,VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I9152+VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I9344+VLOOKUP('4.6 LCOE_Weighted'!$C3104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I9536,k.a.)","v":3.5382064004094413},{"$f":"IF($F3104='4.5. Total LCOE'!$F9152,VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J9152+VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J9344+VLOOKUP('4.6 LCOE_Weighted'!$C3104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J9536,k.a.)","v":3.1372220552505317},{"$f":"IF($F3104='4.5. Total LCOE'!$F9152,VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K9152+VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K9344+VLOOKUP('4.6 LCOE_Weighted'!$C3104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K9536,k.a.)","v":93.593451575926665},{"$f":"IF($F3104='4.5. Total LCOE'!$F9152,VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L9152+VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L9344+VLOOKUP('4.6 LCOE_Weighted'!$C3104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L9536,k.a.)","v":152.6882319528801},{"$f":"IF($F3104='4.5. Total LCOE'!$F9152,VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M9152+VLOOKUP($C3104,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M9344+VLOOKUP('4.6 LCOE_Weighted'!$C3104,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M9536,k.a.)","v":0.15268823195288009}]
[{"$f":"'4.5. Total LCOE'!A9177","v":"electricity"},{"$f":"'4.5. Total LCOE'!B9177","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C9177","v":"Baden-Württemberg"},"SFH",{"$f":"'4.5. Total LCOE'!E9177","v":"mid"},{"$f":"'4.5. Total LCOE'!F9177","v":2024},{"$f":"IF($F3129='4.5. Total LCOE'!$F9177,VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G9177+VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G9369+VLOOKUP('4.6 LCOE_Weighted'!$C3129,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G9561,k.a.)","v":63.933224431901579},{"$f":"IF($F3129='4.5. Total LCOE'!$F9177,VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H9177+VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H9369+VLOOKUP('4.6 LCOE_Weighted'!$C3129,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H9561,k.a.)","v":31.018767379157286},{"$f":"IF($F3129='4.5. Total LCOE'!$F9177,VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I9177+VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I9369+VLOOKUP('4.6 LCOE_Weighted'!$C3129,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I9561,k.a.)","v":9.0874351738392107},{"$f":"IF($F3129='4.5. Total LCOE'!$F9177,VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J9177+VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J9369+VLOOKUP('4.6 LCOE_Weighted'!$C3129,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J9561,k.a.)","v":3.807264057363422},{"$f":"IF($F3129='4.5. Total LCOE'!$F9177,VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K9177+VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K9369+VLOOKUP('4.6 LCOE_Weighted'!$C3129,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K9561,k.a.)","v":90.151877908744851},{"$f":"IF($F3129='4.5. Total LCOE'!$F9177,VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L9177+VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L9369+VLOOKUP('4.6 LCOE_Weighted'!$C3129,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L9561,k.a.)","v":197.99856895100635},{"$f":"IF($F3129='4.5. Total LCOE'!$F9177,VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M9177+VLOOKUP($C3129,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M9369+VLOOKUP('4.6 LCOE_Weighted'!$C3129,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M9561,k.a.)","v":0.19799856895100632}]
[{"$f":"'4.5. Total LCOE'!A9259","v":"electricity"},{"$f":"'4.5. Total LCOE'!B9259","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C9259","v":"Saarland"},"sMFH",{"$f":"'4.5. Total LCOE'!E9259","v":"mid"},{"$f":"'4.5. Total LCOE'!F9259","v":2025},{"$f":"IF($F3211='4.5. Total LCOE'!$F9259,VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G9259+VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G9451+VLOOKUP('4.6 LCOE_Weighted'!$C3211,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G9643,k.a.)","v":44.05285800190525},{"$f":"IF($F3211='4.5. Total LCOE'!$F9259,VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H9259+VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H9451+VLOOKUP('4.6 LCOE_Weighted'!$C3211,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H9643,k.a.)","v":27.901725846715891},{"$f":"IF($F3211='4.5. Total LCOE'!$F9259,VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I9259+VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I9451+VLOOKUP('4.6 LCOE_Weighted'!$C3211,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I9643,k.a.)","v":6.7989257930593023},{"$f":"IF($F3211='4.5. Total LCOE'!$F9259,VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J9259+VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J9451+VLOOKUP('4.6 LCOE_Weighted'!$C3211,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J9643,k.a.)","v":3.4246763147006587},{"$f":"IF($F3211='4.5. Total LCOE'!$F9259,VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K9259+VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K9451+VLOOKUP('4.6 LCOE_Weighted'!$C3211,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K9643,k.a.)","v":87.739875441960962},{"$f":"IF($F3211='4.5. Total LCOE'!$F9259,VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L9259+VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L9451+VLOOKUP('4.6 LCOE_Weighted'!$C3211,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L9643,k.a.)","v":169.91806139834205},{"$f":"IF($F3211='4.5. Total LCOE'!$F9259,VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M9259+VLOOKUP($C3211,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M9451+VLOOKUP('4.6 LCOE_Weighted'!$C3211,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M9643,k.a.)","v":0.16991806139834206}]
[{"$f":"'4.5. Total LCOE'!A9825","v":"electricity"},{"$f":"'4.5. Total LCOE'!B9825","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C9825","v":"Lower Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E9825","v":"mid"},{"$f":"'4.5. Total LCOE'!F9825","v":2027},{"$f":"IF($F3297='4.5. Total LCOE'!$F9825,VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G9825+VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G9873+VLOOKUP('4.6 LCOE_Weighted'!$C3297,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G9921,k.a.)","v":48.829588272820104},{"$f":"IF($F3297='4.5. Total LCOE'!$F9825,VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H9825+VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H9873+VLOOKUP('4.6 LCOE_Weighted'!$C3297,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H9921,k.a.)","v":30.848449460492493},{"$f":"IF($F3297='4.5. Total LCOE'!$F9825,VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I9825+VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I9873+VLOOKUP('4.6 LCOE_Weighted'!$C3297,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I9921,k.a.)","v":9.097321186298446},{"$f":"IF($F3297='4.5. Total LCOE'!$F9825,VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J9825+VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J9873+VLOOKUP('4.6 LCOE_Weighted'!$C3297,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J9921,k.a.)","v":3.7863591231946598},{"$f":"IF($F3297='4.5. Total LCOE'!$F9825,VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K9825+VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K9873+VLOOKUP('4.6 LCOE_Weighted'!$C3297,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K9921,k.a.)","v":84.013199790793379},{"$f":"IF($F3297='4.5. Total LCOE'!$F9825,VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L9825+VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L9873+VLOOKUP('4.6 LCOE_Weighted'!$C3297,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L9921,k.a.)","v":176.5749178335991},{"$f":"IF($F3297='4.5. Total LCOE'!$F9825,VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M9825+VLOOKUP($C3297,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M9873+VLOOKUP('4.6 LCOE_Weighted'!$C3297,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M9921,k.a.)","v":0.17657491783359908}]
[{"$f":"'4.5. Total LCOE'!A9946","v":"electricity"},{"$f":"'4.5. Total LCOE'!B9946","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C9946","v":"Baden-Württemberg"},"sMFH",{"$f":"'4.5. Total LCOE'!E9946","v":"mid"},{"$f":"'4.5. Total LCOE'!F9946","v":2028},{"$f":"IF($F3322='4.5. Total LCOE'!$F9946,VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G9946+VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G9994+VLOOKUP('4.6 LCOE_Weighted'!$C3322,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G10042,k.a.)","v":32.42723651984106},{"$f":"IF($F3322='4.5. Total LCOE'!$F9946,VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H9946+VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H9994+VLOOKUP('4.6 LCOE_Weighted'!$C3322,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H10042,k.a.)","v":28.317101404508463},{"$f":"IF($F3322='4.5. Total LCOE'!$F9946,VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I9946+VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I9994+VLOOKUP('4.6 LCOE_Weighted'!$C3322,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I10042,k.a.)","v":6.7395123753763375},{"$f":"IF($F3322='4.5. Total LCOE'!$F9946,VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J9946+VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J9994+VLOOKUP('4.6 LCOE_Weighted'!$C3322,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J10042,k.a.)","v":3.4756597858412173},{"$f":"IF($F3322='4.5. Total LCOE'!$F9946,VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K9946+VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K9994+VLOOKUP('4.6 LCOE_Weighted'!$C3322,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K10042,k.a.)","v":81.741850288516645},{"$f":"IF($F3322='4.5. Total LCOE'!$F9946,VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L9946+VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L9994+VLOOKUP('4.6 LCOE_Weighted'!$C3322,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L10042,k.a.)","v":152.70136037408372},{"$f":"IF($F3322='4.5. Total LCOE'!$F9946,VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M9946+VLOOKUP($C3322,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M9994+VLOOKUP('4.6 LCOE_Weighted'!$C3322,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M10042,k.a.)","v":0.15270136037408372}]
[{"$f":"'4.5. Total LCOE'!A10124","v":"electricity"},{"$f":"'4.5. Total LCOE'!B10124","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C10124","v":"Saarland"},"lMFH",{"$f":"'4.5. Total LCOE'!E10124","v":"mid"},{"$f":"'4.5. Total LCOE'!F10124","v":2029},{"$f":"IF($F3404='4.5. Total LCOE'!$F10124,VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G10124+VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G10172+VLOOKUP('4.6 LCOE_Weighted'!$C3404,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G10220,k.a.)","v":15.388191284366901},{"$f":"IF($F3404='4.5. Total LCOE'!$F10124,VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H10124+VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H10172+VLOOKUP('4.6 LCOE_Weighted'!$C3404,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H10220,k.a.)","v":25.224863162410813},{"$f":"IF($F3404='4.5. Total LCOE'!$F10124,VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I10124+VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I10172+VLOOKUP('4.6 LCOE_Weighted'!$C3404,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I10220,k.a.)","v":3.6160264783790188},{"$f":"IF($F3404='4.5. Total LCOE'!$F10124,VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J10124+VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J10172+VLOOKUP('4.6 LCOE_Weighted'!$C3404,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J10220,k.a.)","v":3.0961164154668754},{"$f":"IF($F3404='4.5. Total LCOE'!$F10124,VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K10124+VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K10172+VLOOKUP('4.6 LCOE_Weighted'!$C3404,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K10220,k.a.)","v":80.514973458027981},{"$f":"IF($F3404='4.5. Total LCOE'!$F10124,VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L10124+VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L10172+VLOOKUP('4.6 LCOE_Weighted'!$C3404,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L10220,k.a.)","v":127.84017079865158},{"$f":"IF($F3404='4.5. Total LCOE'!$F10124,VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M10124+VLOOKUP($C3404,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M10172+VLOOKUP('4.6 LCOE_Weighted'!$C3404,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M10220,k.a.)","v":0.12784017079865159}]
[{"$f":"'4.5. Total LCOE'!A10245","v":"electricity"},{"$f":"'4.5. Total LCOE'!B10245","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C10245","v":"Bremen"},"SFH",{"$f":"'4.5. Total LCOE'!E10245","v":"mid"},{"$f":"'4.5. Total LCOE'!F10245","v":2030},{"$f":"IF($F3429='4.5. Total LCOE'!$F10245,VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G10245+VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G10293+VLOOKUP('4.6 LCOE_Weighted'!$C3429,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G10341,k.a.)","v":34.397952812437055},{"$f":"IF($F3429='4.5. Total LCOE'!$F10245,VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H10245+VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H10293+VLOOKUP('4.6 LCOE_Weighted'!$C3429,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H10341,k.a.)","v":31.153339315744816},{"$f":"IF($F3429='4.5. Total LCOE'!$F10245,VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I10245+VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I10293+VLOOKUP('4.6 LCOE_Weighted'!$C3429,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I10341,k.a.)","v":9.297762656823096},{"$f":"IF($F3429='4.5. Total LCOE'!$F10245,VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J10245+VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J10293+VLOOKUP('4.6 LCOE_Weighted'!$C3429,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J10341,k.a.)","v":3.8237815060110991},{"$f":"IF($F3429='4.5. Total LCOE'!$F10245,VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K10245+VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K10293+VLOOKUP('4.6 LCOE_Weighted'!$C3429,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K10341,k.a.)","v":79.337922136555434},{"$f":"IF($F3429='4.5. Total LCOE'!$F10245,VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L10245+VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L10293+VLOOKUP('4.6 LCOE_Weighted'!$C3429,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L10341,k.a.)","v":158.01075842757149},{"$f":"IF($F3429='4.5. Total LCOE'!$F10245,VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M10245+VLOOKUP($C3429,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M10293+VLOOKUP('4.6 LCOE_Weighted'!$C3429,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M10341,k.a.)","v":0.15801075842757151}]
[{"$f":"'4.5. Total LCOE'!A10423","v":"electricity"},{"$f":"'4.5. Total LCOE'!B10423","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C10423","v":"Thuringia"},"sMFH",{"$f":"'4.5. Total LCOE'!E10423","v":"low"},{"$f":"'4.5. Total LCOE'!F10423","v":2022},{"$f":"IF($F3511='4.5. Total LCOE'!$F10423,VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G10423+VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G10615+VLOOKUP('4.6 LCOE_Weighted'!$C3511,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G10807,k.a.)","v":51.316029519069815},{"$f":"IF($F3511='4.5. Total LCOE'!$F10423,VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H10423+VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H10615+VLOOKUP('4.6 LCOE_Weighted'!$C3511,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H10807,k.a.)","v":27.446602490192035},{"$f":"IF($F3511='4.5. Total LCOE'!$F10423,VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I10423+VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I10615+VLOOKUP('4.6 LCOE_Weighted'!$C3511,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I10807,k.a.)","v":6.2985634589024322},{"$f":"IF($F3511='4.5. Total LCOE'!$F10423,VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J10423+VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J10615+VLOOKUP('4.6 LCOE_Weighted'!$C3511,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J10807,k.a.)","v":3.3688141724117875},{"$f":"IF($F3511='4.5. Total LCOE'!$F10423,VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K10423+VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K10615+VLOOKUP('4.6 LCOE_Weighted'!$C3511,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K10807,k.a.)","v":74.85665253336434},{"$f":"IF($F3511='4.5. Total LCOE'!$F10423,VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L10423+VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L10615+VLOOKUP('4.6 LCOE_Weighted'!$C3511,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L10807,k.a.)","v":163.28666217394041},{"$f":"IF($F3511='4.5. Total LCOE'!$F10423,VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M10423+VLOOKUP($C3511,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M10615+VLOOKUP('4.6 LCOE_Weighted'!$C3511,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M10807,k.a.)","v":0.16328666217394039}]
[{"$f":"'4.5. Total LCOE'!A10509","v":"electricity"},{"$f":"'4.5. Total LCOE'!B10509","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C10509","v":"Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E10509","v":"low"},{"$f":"'4.5. Total LCOE'!F10509","v":2024},{"$f":"IF($F3597='4.5. Total LCOE'!$F10509,VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G10509+VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G10701+VLOOKUP('4.6 LCOE_Weighted'!$C3597,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G10893,k.a.)","v":59.653119823066845},{"$f":"IF($F3597='4.5. Total LCOE'!$F10509,VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H10509+VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H10701+VLOOKUP('4.6 LCOE_Weighted'!$C3597,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H10893,k.a.)","v":29.81387961487588},{"$f":"IF($F3597='4.5. Total LCOE'!$F10509,VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I10509+VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I10701+VLOOKUP('4.6 LCOE_Weighted'!$C3597,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I10893,k.a.)","v":8.4790633371979176},{"$f":"IF($F3597='4.5. Total LCOE'!$F10509,VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J10509+VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J10701+VLOOKUP('4.6 LCOE_Weighted'!$C3597,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J10893,k.a.)","v":3.6593753349640923},{"$f":"IF($F3597='4.5. Total LCOE'!$F10509,VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K10509+VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K10701+VLOOKUP('4.6 LCOE_Weighted'!$C3597,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K10893,k.a.)","v":78.152495385867695},{"$f":"IF($F3597='4.5. Total LCOE'!$F10509,VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L10509+VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L10701+VLOOKUP('4.6 LCOE_Weighted'!$C3597,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L10893,k.a.)","v":179.75793349597245},{"$f":"IF($F3597='4.5. Total LCOE'!$F10509,VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M10509+VLOOKUP($C3597,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M10701+VLOOKUP('4.6 LCOE_Weighted'!$C3597,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M10893,k.a.)","v":0.17975793349597247}]
[{"$f":"'4.5. Total LCOE'!A10534","v":"electricity"},{"$f":"'4.5. Total LCOE'!B10534","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C10534","v":"Bremen"},"sMFH",{"$f":"'4.5. Total LCOE'!E10534","v":"low"},{"$f":"'4.5. Total LCOE'!F10534","v":2025},{"$f":"IF($F3622='4.5. Total LCOE'!$F10534,VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G10534+VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G10726+VLOOKUP('4.6 LCOE_Weighted'!$C3622,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G10918,k.a.)","v":44.791716168526982},{"$f":"IF($F3622='4.5. Total LCOE'!$F10534,VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H10534+VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H10726+VLOOKUP('4.6 LCOE_Weighted'!$C3622,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H10918,k.a.)","v":28.466397734419765},{"$f":"IF($F3622='4.5. Total LCOE'!$F10534,VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I10534+VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I10726+VLOOKUP('4.6 LCOE_Weighted'!$C3622,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I10918,k.a.)","v":6.9129579370405114},{"$f":"IF($F3622='4.5. Total LCOE'!$F10534,VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J10534+VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J10726+VLOOKUP('4.6 LCOE_Weighted'!$C3622,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J10918,k.a.)","v":3.493984516280038},{"$f":"IF($F3622='4.5. Total LCOE'!$F10534,VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K10534+VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K10726+VLOOKUP('4.6 LCOE_Weighted'!$C3622,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K10918,k.a.)","v":72.765834059611805},{"$f":"IF($F3622='4.5. Total LCOE'!$F10534,VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L10534+VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L10726+VLOOKUP('4.6 LCOE_Weighted'!$C3622,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L10918,k.a.)","v":156.43089041587911},{"$f":"IF($F3622='4.5. Total LCOE'!$F10534,VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M10534+VLOOKUP($C3622,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M10726+VLOOKUP('4.6 LCOE_Weighted'!$C3622,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M10918,k.a.)","v":0.1564308904158791}]
[{"$f":"'4.5. Total LCOE'!A11000","v":"electricity"},{"$f":"'4.5. Total LCOE'!B11000","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C11000","v":"Thuringia"},"lMFH",{"$f":"'4.5. Total LCOE'!E11000","v":"low"},{"$f":"'4.5. Total LCOE'!F11000","v":2026},{"$f":"IF($F3704='4.5. Total LCOE'!$F11000,VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G11000+VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G11048+VLOOKUP('4.6 LCOE_Weighted'!$C3704,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G11096,k.a.)","v":20.02855294426184},{"$f":"IF($F3704='4.5. Total LCOE'!$F11000,VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H11000+VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H11048+VLOOKUP('4.6 LCOE_Weighted'!$C3704,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H11096,k.a.)","v":24.925559906356433},{"$f":"IF($F3704='4.5. Total LCOE'!$F11000,VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I11000+VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I11048+VLOOKUP('4.6 LCOE_Weighted'!$C3704,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I11096,k.a.)","v":3.3812441873308852},{"$f":"IF($F3704='4.5. Total LCOE'!$F11000,VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J11000+VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J11048+VLOOKUP('4.6 LCOE_Weighted'!$C3704,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J11096,k.a.)","v":3.0593797355369898},{"$f":"IF($F3704='4.5. Total LCOE'!$F11000,VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K11000+VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K11048+VLOOKUP('4.6 LCOE_Weighted'!$C3704,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K11096,k.a.)","v":72.144495727602148},{"$f":"IF($F3704='4.5. Total LCOE'!$F11000,VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L11000+VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L11048+VLOOKUP('4.6 LCOE_Weighted'!$C3704,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L11096,k.a.)","v":123.53923250108829},{"$f":"IF($F3704='4.5. Total LCOE'!$F11000,VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M11000+VLOOKUP($C3704,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M11048+VLOOKUP('4.6 LCOE_Weighted'!$C3704,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M11096,k.a.)","v":0.12353923250108828}]
[{"$f":"'4.5. Total LCOE'!A11121","v":"electricity"},{"$f":"'4.5. Total LCOE'!B11121","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C11121","v":"Lower Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E11121","v":"low"},{"$f":"'4.5. Total LCOE'!F11121","v":2027},{"$f":"IF($F3729='4.5. Total LCOE'!$F11121,VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G11121+VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G11169+VLOOKUP('4.6 LCOE_Weighted'!$C3729,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G11217,k.a.)","v":48.829588272820104},{"$f":"IF($F3729='4.5. Total LCOE'!$F11121,VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H11121+VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H11169+VLOOKUP('4.6 LCOE_Weighted'!$C3729,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H11217,k.a.)","v":30.848449460492493},{"$f":"IF($F3729='4.5. Total LCOE'!$F11121,VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I11121+VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I11169+VLOOKUP('4.6 LCOE_Weighted'!$C3729,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I11217,k.a.)","v":9.097321186298446},{"$f":"IF($F3729='4.5. Total LCOE'!$F11121,VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J11121+VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J11169+VLOOKUP('4.6 LCOE_Weighted'!$C3729,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J11217,k.a.)","v":3.7863591231946598},{"$f":"IF($F3729='4.5. Total LCOE'!$F11121,VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K11121+VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K11169+VLOOKUP('4.6 LCOE_Weighted'!$C3729,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K11217,k.a.)","v":68.572320584643563},{"$f":"IF($F3729='4.5. Total LCOE'!$F11121,VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L11121+VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L11169+VLOOKUP('4.6 LCOE_Weighted'!$C3729,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L11217,k.a.)","v":161.13403862744929},{"$f":"IF($F3729='4.5. Total LCOE'!$F11121,VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M11121+VLOOKUP($C3729,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M11169+VLOOKUP('4.6 LCOE_Weighted'!$C3729,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M11217,k.a.)","v":0.16113403862744929}]
[{"$f":"'4.5. Total LCOE'!A11399","v":"electricity"},{"$f":"'4.5. Total LCOE'!B11399","v":"hp_atw"},{"$f":"'4.5. Total LCOE'!C11399","v":"Bremen"},"lMFH",{"$f":"'4.5. Total LCOE'!E11399","v":"low"},{"$f":"'4.5. Total LCOE'!F11399","v":2029},{"$f":"IF($F3815='4.5. Total LCOE'!$F11399,VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G11399+VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G11447+VLOOKUP('4.6 LCOE_Weighted'!$C3815,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G11495,k.a.)","v":15.645731767507382},{"$f":"IF($F3815='4.5. Total LCOE'!$F11399,VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H11399+VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H11447+VLOOKUP('4.6 LCOE_Weighted'!$C3815,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H11495,k.a.)","v":25.719093370166469},{"$f":"IF($F3815='4.5. Total LCOE'!$F11399,VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I11399+VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I11447+VLOOKUP('4.6 LCOE_Weighted'!$C3815,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I11495,k.a.)","v":3.6765451702175191},{"$f":"IF($F3815='4.5. Total LCOE'!$F11399,VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J11399+VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J11447+VLOOKUP('4.6 LCOE_Weighted'!$C3815,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J11495,k.a.)","v":3.1567785585833583},{"$f":"IF($F3815='4.5. Total LCOE'!$F11399,VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K11399+VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K11447+VLOOKUP('4.6 LCOE_Weighted'!$C3815,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K11495,k.a.)","v":64.574685363525788},{"$f":"IF($F3815='4.5. Total LCOE'!$F11399,VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L11399+VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L11447+VLOOKUP('4.6 LCOE_Weighted'!$C3815,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L11495,k.a.)","v":112.77283423000051},{"$f":"IF($F3815='4.5. Total LCOE'!$F11399,VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M11399+VLOOKUP($C3815,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M11447+VLOOKUP('4.6 LCOE_Weighted'!$C3815,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M11495,k.a.)","v":0.11277283423000051}]
[{"$f":"'4.5. Total LCOE'!A11673","v":"pellet"},{"$f":"'4.5. Total LCOE'!B11673","v":"pellet"},{"$f":"'4.5. Total LCOE'!C11673","v":"Baden-Württemberg"},"SFH",{"$f":"'4.5. Total LCOE'!E11673","v":"high"},{"$f":"'4.5. Total LCOE'!F11673","v":2022},{"$f":"IF($F3897='4.5. Total LCOE'!$F11673,VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G11673+VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G11865+VLOOKUP('4.6 LCOE_Weighted'!$C3897,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G12057,k.a.)","v":54.483005834307178},{"$f":"IF($F3897='4.5. Total LCOE'!$F11673,VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H11673+VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H11865+VLOOKUP('4.6 LCOE_Weighted'!$C3897,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H12057,k.a.)","v":37.067317533142081},{"$f":"IF($F3897='4.5. Total LCOE'!$F11673,VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I11673+VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I11865+VLOOKUP('4.6 LCOE_Weighted'!$C3897,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I12057,k.a.)","v":22.435072975336695},{"$f":"IF($F3897='4.5. Total LCOE'!$F11673,VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J11673+VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J11865+VLOOKUP('4.6 LCOE_Weighted'!$C3897,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J12057,k.a.)","v":3.8159053503081872},{"$f":"IF($F3897='4.5. Total LCOE'!$F11673,VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K11673+VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K11865+VLOOKUP('4.6 LCOE_Weighted'!$C3897,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K12057,k.a.)","v":99.075570622553613},{"$f":"IF($F3897='4.5. Total LCOE'!$F11673,VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L11673+VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L11865+VLOOKUP('4.6 LCOE_Weighted'!$C3897,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L12057,k.a.)","v":216.87687231564774},{"$f":"IF($F3897='4.5. Total LCOE'!$F11673,VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M11673+VLOOKUP($C3897,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M11865+VLOOKUP('4.6 LCOE_Weighted'!$C3897,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M12057,k.a.)","v":0.21687687231564773}]
[{"$f":"'4.5. Total LCOE'!A11698","v":"pellet"},{"$f":"'4.5. Total LCOE'!B11698","v":"pellet"},{"$f":"'4.5. Total LCOE'!C11698","v":"Lower Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E11698","v":"high"},{"$f":"'4.5. Total LCOE'!F11698","v":2022},{"$f":"IF($F3922='4.5. Total LCOE'!$F11698,VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G11698+VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G11890+VLOOKUP('4.6 LCOE_Weighted'!$C3922,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G12082,k.a.)","v":37.497953837511396},{"$f":"IF($F3922='4.5. Total LCOE'!$F11698,VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H11698+VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H11890+VLOOKUP('4.6 LCOE_Weighted'!$C3922,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H12082,k.a.)","v":27.295824936815855},{"$f":"IF($F3922='4.5. Total LCOE'!$F11698,VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I11698+VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I11890+VLOOKUP('4.6 LCOE_Weighted'!$C3922,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I12082,k.a.)","v":15.440949299472011},{"$f":"IF($F3922='4.5. Total LCOE'!$F11698,VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J11698+VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J11890+VLOOKUP('4.6 LCOE_Weighted'!$C3922,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J12082,k.a.)","v":2.8099763173945034},{"$f":"IF($F3922='4.5. Total LCOE'!$F11698,VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K11698+VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K11890+VLOOKUP('4.6 LCOE_Weighted'!$C3922,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K12082,k.a.)","v":98.976495051931067},{"$f":"IF($F3922='4.5. Total LCOE'!$F11698,VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L11698+VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L11890+VLOOKUP('4.6 LCOE_Weighted'!$C3922,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L12082,k.a.)","v":182.02119944312483},{"$f":"IF($F3922='4.5. Total LCOE'!$F11698,VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M11698+VLOOKUP($C3922,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M11890+VLOOKUP('4.6 LCOE_Weighted'!$C3922,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M12082,k.a.)","v":0.18202119944312484}]
[{"$f":"'4.5. Total LCOE'!A11780","v":"pellet"},{"$f":"'4.5. Total LCOE'!B11780","v":"pellet"},{"$f":"'4.5. Total LCOE'!C11780","v":"Brandenburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E11780","v":"high"},{"$f":"'4.5. Total LCOE'!F11780","v":2024},{"$f":"IF($F4004='4.5. Total LCOE'!$F11780,VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G11780+VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G11972+VLOOKUP('4.6 LCOE_Weighted'!$C4004,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G12164,k.a.)","v":14.461252161902244},{"$f":"IF($F4004='4.5. Total LCOE'!$F11780,VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H11780+VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H11972+VLOOKUP('4.6 LCOE_Weighted'!$C4004,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H12164,k.a.)","v":12.582983066409643},{"$f":"IF($F4004='4.5. Total LCOE'!$F11780,VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I11780+VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I11972+VLOOKUP('4.6 LCOE_Weighted'!$C4004,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I12164,k.a.)","v":5.8754995630275939},{"$f":"IF($F4004='4.5. Total LCOE'!$F11780,VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J11780+VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J11972+VLOOKUP('4.6 LCOE_Weighted'!$C4004,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J12164,k.a.)","v":1.2939510108174983},{"$f":"IF($F4004='4.5. Total LCOE'!$F11780,VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K11780+VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K11972+VLOOKUP('4.6 LCOE_Weighted'!$C4004,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K12164,k.a.)","v":97.283131453412224},{"$f":"IF($F4004='4.5. Total LCOE'!$F11780,VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L11780+VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L11972+VLOOKUP('4.6 LCOE_Weighted'!$C4004,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L12164,k.a.)","v":131.4968172555692},{"$f":"IF($F4004='4.5. Total LCOE'!$F11780,VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M11780+VLOOKUP($C4004,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M11972+VLOOKUP('4.6 LCOE_Weighted'!$C4004,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M12164,k.a.)","v":0.13149681725556922}]
[{"$f":"'4.5. Total LCOE'!A12250","v":"pellet"},{"$f":"'4.5. Total LCOE'!B12250","v":"pellet"},{"$f":"'4.5. Total LCOE'!C12250","v":"Baden-Württemberg"},"sMFH",{"$f":"'4.5. Total LCOE'!E12250","v":"high"},{"$f":"'4.5. Total LCOE'!F12250","v":2026},{"$f":"IF($F4090='4.5. Total LCOE'!$F12250,VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G12250+VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G12298+VLOOKUP('4.6 LCOE_Weighted'!$C4090,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G12346,k.a.)","v":36.477267739462235},{"$f":"IF($F4090='4.5. Total LCOE'!$F12250,VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H12250+VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H12298+VLOOKUP('4.6 LCOE_Weighted'!$C4090,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H12346,k.a.)","v":25.901746206469134},{"$f":"IF($F4090='4.5. Total LCOE'!$F12250,VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I12250+VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I12298+VLOOKUP('4.6 LCOE_Weighted'!$C4090,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I12346,k.a.)","v":14.617805311465759},{"$f":"IF($F4090='4.5. Total LCOE'!$F12250,VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J12250+VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J12298+VLOOKUP('4.6 LCOE_Weighted'!$C4090,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J12346,k.a.)","v":2.6605577453262175},{"$f":"IF($F4090='4.5. Total LCOE'!$F12250,VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K12250+VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K12298+VLOOKUP('4.6 LCOE_Weighted'!$C4090,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K12346,k.a.)","v":86.310695366389382},{"$f":"IF($F4090='4.5. Total LCOE'!$F12250,VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L12250+VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L12298+VLOOKUP('4.6 LCOE_Weighted'!$C4090,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L12346,k.a.)","v":165.96807236911269},{"$f":"IF($F4090='4.5. Total LCOE'!$F12250,VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M12250+VLOOKUP($C4090,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M12298+VLOOKUP('4.6 LCOE_Weighted'!$C4090,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M12346,k.a.)","v":0.16596807236911271}]
[{"$f":"'4.5. Total LCOE'!A12275","v":"pellet"},{"$f":"'4.5. Total LCOE'!B12275","v":"pellet"},{"$f":"'4.5. Total LCOE'!C12275","v":"Lower Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E12275","v":"high"},{"$f":"'4.5. Total LCOE'!F12275","v":2026},{"$f":"IF($F4115='4.5. Total LCOE'!$F12275,VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G12275+VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G12323+VLOOKUP('4.6 LCOE_Weighted'!$C4115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G12371,k.a.)","v":15.184099577656097},{"$f":"IF($F4115='4.5. Total LCOE'!$F12275,VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H12275+VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H12323+VLOOKUP('4.6 LCOE_Weighted'!$C4115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H12371,k.a.)","v":12.83929488985348},{"$f":"IF($F4115='4.5. Total LCOE'!$F12275,VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I12275+VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I12323+VLOOKUP('4.6 LCOE_Weighted'!$C4115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I12371,k.a.)","v":6.0848365354942686},{"$f":"IF($F4115='4.5. Total LCOE'!$F12275,VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J12275+VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J12323+VLOOKUP('4.6 LCOE_Weighted'!$C4115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J12371,k.a.)","v":1.3188178585116159},{"$f":"IF($F4115='4.5. Total LCOE'!$F12275,VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K12275+VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K12323+VLOOKUP('4.6 LCOE_Weighted'!$C4115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K12371,k.a.)","v":86.224384671022989},{"$f":"IF($F4115='4.5. Total LCOE'!$F12275,VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L12275+VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L12323+VLOOKUP('4.6 LCOE_Weighted'!$C4115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L12371,k.a.)","v":121.65143353253843},{"$f":"IF($F4115='4.5. Total LCOE'!$F12275,VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M12275+VLOOKUP($C4115,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M12323+VLOOKUP('4.6 LCOE_Weighted'!$C4115,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M12371,k.a.)","v":0.12165143353253843}]
[{"$f":"'4.5. Total LCOE'!A12549","v":"pellet"},{"$f":"'4.5. Total LCOE'!B12549","v":"pellet"},{"$f":"'4.5. Total LCOE'!C12549","v":"Bremen"},"SFH",{"$f":"'4.5. Total LCOE'!E12549","v":"high"},{"$f":"'4.5. Total LCOE'!F12549","v":2028},{"$f":"IF($F4197='4.5. Total LCOE'!$F12549,VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G12549+VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G12597+VLOOKUP('4.6 LCOE_Weighted'!$C4197,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G12645,k.a.)","v":55.755112749993756},{"$f":"IF($F4197='4.5. Total LCOE'!$F12549,VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H12549+VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H12597+VLOOKUP('4.6 LCOE_Weighted'!$C4197,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H12645,k.a.)","v":36.322189977843863},{"$f":"IF($F4197='4.5. Total LCOE'!$F12549,VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I12549+VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I12597+VLOOKUP('4.6 LCOE_Weighted'!$C4197,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I12645,k.a.)","v":22.029643537255794},{"$f":"IF($F4197='4.5. Total LCOE'!$F12549,VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J12549+VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J12597+VLOOKUP('4.6 LCOE_Weighted'!$C4197,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J12645,k.a.)","v":3.7265387314549541},{"$f":"IF($F4197='4.5. Total LCOE'!$F12549,VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K12549+VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K12597+VLOOKUP('4.6 LCOE_Weighted'!$C4197,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K12645,k.a.)","v":86.357765672088476},{"$f":"IF($F4197='4.5. Total LCOE'!$F12549,VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L12549+VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L12597+VLOOKUP('4.6 LCOE_Weighted'!$C4197,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L12645,k.a.)","v":204.19125066863683},{"$f":"IF($F4197='4.5. Total LCOE'!$F12549,VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M12549+VLOOKUP($C4197,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M12597+VLOOKUP('4.6 LCOE_Weighted'!$C4197,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M12645,k.a.)","v":0.20419125066863686}]
[{"$f":"'4.5. Total LCOE'!A12574","v":"pellet"},{"$f":"'4.5. Total LCOE'!B12574","v":"pellet"},{"$f":"'4.5. Total LCOE'!C12574","v":"Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E12574","v":"high"},{"$f":"'4.5. Total LCOE'!F12574","v":2028},{"$f":"IF($F4222='4.5. Total LCOE'!$F12574,VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G12574+VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G12622+VLOOKUP('4.6 LCOE_Weighted'!$C4222,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G12670,k.a.)","v":34.50257817559531},{"$f":"IF($F4222='4.5. Total LCOE'!$F12574,VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H12574+VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H12622+VLOOKUP('4.6 LCOE_Weighted'!$C4222,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H12670,k.a.)","v":24.69945642229159},{"$f":"IF($F4222='4.5. Total LCOE'!$F12574,VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I12574+VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I12622+VLOOKUP('4.6 LCOE_Weighted'!$C4222,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I12670,k.a.)","v":13.632462761448743},{"$f":"IF($F4222='4.5. Total LCOE'!$F12574,VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J12574+VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J12622+VLOOKUP('4.6 LCOE_Weighted'!$C4222,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J12670,k.a.)","v":2.5340840147496317},{"$f":"IF($F4222='4.5. Total LCOE'!$F12574,VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K12574+VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K12622+VLOOKUP('4.6 LCOE_Weighted'!$C4222,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K12670,k.a.)","v":86.357765672088476},{"$f":"IF($F4222='4.5. Total LCOE'!$F12574,VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L12574+VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L12622+VLOOKUP('4.6 LCOE_Weighted'!$C4222,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L12670,k.a.)","v":161.72634704617377},{"$f":"IF($F4222='4.5. Total LCOE'!$F12574,VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M12574+VLOOKUP($C4222,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M12622+VLOOKUP('4.6 LCOE_Weighted'!$C4222,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M12670,k.a.)","v":0.16172634704617375}]
[{"$f":"'4.5. Total LCOE'!A12852","v":"pellet"},{"$f":"'4.5. Total LCOE'!B12852","v":"pellet"},{"$f":"'4.5. Total LCOE'!C12852","v":"Northrhine-Westphalia"},"SFH",{"$f":"'4.5. Total LCOE'!E12852","v":"high"},{"$f":"'4.5. Total LCOE'!F12852","v":2030},{"$f":"IF($F4308='4.5. Total LCOE'!$F12852,VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G12852+VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G12900+VLOOKUP('4.6 LCOE_Weighted'!$C4308,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G12948,k.a.)","v":55.726856524044862},{"$f":"IF($F4308='4.5. Total LCOE'!$F12852,VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H12852+VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H12900+VLOOKUP('4.6 LCOE_Weighted'!$C4308,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H12948,k.a.)","v":35.753961490981737},{"$f":"IF($F4308='4.5. Total LCOE'!$F12852,VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I12852+VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I12900+VLOOKUP('4.6 LCOE_Weighted'!$C4308,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I12948,k.a.)","v":21.701270045987208},{"$f":"IF($F4308='4.5. Total LCOE'!$F12852,VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J12852+VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J12900+VLOOKUP('4.6 LCOE_Weighted'!$C4308,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J12948,k.a.)","v":3.663760813485426},{"$f":"IF($F4308='4.5. Total LCOE'!$F12852,VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K12852+VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K12900+VLOOKUP('4.6 LCOE_Weighted'!$C4308,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K12948,k.a.)","v":86.866041907454218},{"$f":"IF($F4308='4.5. Total LCOE'!$F12852,VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L12852+VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L12900+VLOOKUP('4.6 LCOE_Weighted'!$C4308,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L12948,k.a.)","v":203.71189078195346},{"$f":"IF($F4308='4.5. Total LCOE'!$F12852,VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M12852+VLOOKUP($C4308,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M12900+VLOOKUP('4.6 LCOE_Weighted'!$C4308,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M12948,k.a.)","v":0.20371189078195345}]
[{"$f":"'4.5. Total LCOE'!A13270","v":"pellet"},{"$f":"'4.5. Total LCOE'!B13270","v":"pellet"},{"$f":"'4.5. Total LCOE'!C13270","v":"Bremen"},"sMFH",{"$f":"'4.5. Total LCOE'!E13030","v":"mid"},{"$f":"'4.5. Total LCOE'!F13030","v":2023},{"$f":"IF($F4390='4.5. Total LCOE'!$F13030,VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G13030+VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G13222+VLOOKUP('4.6 LCOE_Weighted'!$C4390,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G13414,k.a.)","v":38.480840885686874},{"$f":"IF($F4390='4.5. Total LCOE'!$F13030,VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H13030+VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H13222+VLOOKUP('4.6 LCOE_Weighted'!$C4390,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H13414,k.a.)","v":27.670884830443107},{"$f":"IF($F4390='4.5. Total LCOE'!$F13030,VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I13030+VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I13222+VLOOKUP('4.6 LCOE_Weighted'!$C4390,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I13414,k.a.)","v":15.740399782088875},{"$f":"IF($F4390='4.5. Total LCOE'!$F13030,VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J13030+VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J13222+VLOOKUP('4.6 LCOE_Weighted'!$C4390,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J13414,k.a.)","v":2.847053353481277},{"$f":"IF($F4390='4.5. Total LCOE'!$F13030,VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K13030+VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K13222+VLOOKUP('4.6 LCOE_Weighted'!$C4390,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K13414,k.a.)","v":65.715028794866441},{"$f":"IF($F4390='4.5. Total LCOE'!$F13030,VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L13030+VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L13222+VLOOKUP('4.6 LCOE_Weighted'!$C4390,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L13414,k.a.)","v":150.45420764656657},{"$f":"IF($F4390='4.5. Total LCOE'!$F13030,VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M13030+VLOOKUP($C4390,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M13222+VLOOKUP('4.6 LCOE_Weighted'!$C4390,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M13414,k.a.)","v":0.15045420764656658}]
[{"$f":"'4.5. Total LCOE'!A13295","v":"pellet"},{"$f":"'4.5. Total LCOE'!B13295","v":"pellet"},{"$f":"'4.5. Total LCOE'!C13295","v":"Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E13055","v":"mid"},{"$f":"'4.5. Total LCOE'!F13055","v":2023},{"$f":"IF($F4415='4.5. Total LCOE'!$F13055,VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G13055+VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G13247+VLOOKUP('4.6 LCOE_Weighted'!$C4415,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G13439,k.a.)","v":14.442412773322157},{"$f":"IF($F4415='4.5. Total LCOE'!$F13055,VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H13055+VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H13247+VLOOKUP('4.6 LCOE_Weighted'!$C4415,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H13439,k.a.)","v":12.692383347782314},{"$f":"IF($F4415='4.5. Total LCOE'!$F13055,VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I13055+VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I13247+VLOOKUP('4.6 LCOE_Weighted'!$C4415,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I13439,k.a.)","v":5.907598317442015},{"$f":"IF($F4415='4.5. Total LCOE'!$F13055,VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J13055+VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J13247+VLOOKUP('4.6 LCOE_Weighted'!$C4415,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J13439,k.a.)","v":1.305917493979714},{"$f":"IF($F4415='4.5. Total LCOE'!$F13055,VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K13055+VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K13247+VLOOKUP('4.6 LCOE_Weighted'!$C4415,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K13439,k.a.)","v":65.715028794866441},{"$f":"IF($F4415='4.5. Total LCOE'!$F13055,VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L13055+VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L13247+VLOOKUP('4.6 LCOE_Weighted'!$C4415,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L13439,k.a.)","v":100.06334072739266},{"$f":"IF($F4415='4.5. Total LCOE'!$F13055,VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M13055+VLOOKUP($C4415,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M13247+VLOOKUP('4.6 LCOE_Weighted'!$C4415,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M13439,k.a.)","v":0.10006334072739265}]
[{"$f":"'4.5. Total LCOE'!A13569","v":"pellet"},{"$f":"'4.5. Total LCOE'!B13569","v":"pellet"},{"$f":"'4.5. Total LCOE'!C13569","v":"Lower Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E13137","v":"mid"},{"$f":"'4.5. Total LCOE'!F13137","v":2025},{"$f":"IF($F4497='4.5. Total LCOE'!$F13137,VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G13137+VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G13329+VLOOKUP('4.6 LCOE_Weighted'!$C4497,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G13521,k.a.)","v":54.755714168256219},{"$f":"IF($F4497='4.5. Total LCOE'!$F13137,VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H13137+VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H13329+VLOOKUP('4.6 LCOE_Weighted'!$C4497,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H13521,k.a.)","v":36.585922556514966},{"$f":"IF($F4497='4.5. Total LCOE'!$F13137,VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I13137+VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I13329+VLOOKUP('4.6 LCOE_Weighted'!$C4497,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I13521,k.a.)","v":22.095211987500925},{"$f":"IF($F4497='4.5. Total LCOE'!$F13137,VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J13137+VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J13329+VLOOKUP('4.6 LCOE_Weighted'!$C4497,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J13521,k.a.)","v":3.7601511785504425},{"$f":"IF($F4497='4.5. Total LCOE'!$F13137,VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K13137+VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K13329+VLOOKUP('4.6 LCOE_Weighted'!$C4497,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K13521,k.a.)","v":54.804827693179874},{"$f":"IF($F4497='4.5. Total LCOE'!$F13137,VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L13137+VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L13329+VLOOKUP('4.6 LCOE_Weighted'!$C4497,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L13521,k.a.)","v":172.00182758400246},{"$f":"IF($F4497='4.5. Total LCOE'!$F13137,VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M13137+VLOOKUP($C4497,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M13329+VLOOKUP('4.6 LCOE_Weighted'!$C4497,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M13521,k.a.)","v":0.17200182758400243}]
[{"$f":"'4.5. Total LCOE'!A13546","v":"pellet"},{"$f":"'4.5. Total LCOE'!B13546","v":"pellet"},{"$f":"'4.5. Total LCOE'!C13546","v":"Baden-Württemberg"},"sMFH",{"$f":"'4.5. Total LCOE'!E13546","v":"mid"},{"$f":"'4.5. Total LCOE'!F13546","v":2026},{"$f":"IF($F4522='4.5. Total LCOE'!$F13546,VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G13546+VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G13594+VLOOKUP('4.6 LCOE_Weighted'!$C4522,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G13642,k.a.)","v":36.477267739462235},{"$f":"IF($F4522='4.5. Total LCOE'!$F13546,VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H13546+VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H13594+VLOOKUP('4.6 LCOE_Weighted'!$C4522,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H13642,k.a.)","v":25.901746206469134},{"$f":"IF($F4522='4.5. Total LCOE'!$F13546,VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I13546+VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I13594+VLOOKUP('4.6 LCOE_Weighted'!$C4522,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I13642,k.a.)","v":14.617805311465759},{"$f":"IF($F4522='4.5. Total LCOE'!$F13546,VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J13546+VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J13594+VLOOKUP('4.6 LCOE_Weighted'!$C4522,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J13642,k.a.)","v":2.6605577453262175},{"$f":"IF($F4522='4.5. Total LCOE'!$F13546,VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K13546+VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K13594+VLOOKUP('4.6 LCOE_Weighted'!$C4522,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K13642,k.a.)","v":52.190409845172965},{"$f":"IF($F4522='4.5. Total LCOE'!$F13546,VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L13546+VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L13594+VLOOKUP('4.6 LCOE_Weighted'!$C4522,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L13642,k.a.)","v":131.84778684789632},{"$f":"IF($F4522='4.5. Total LCOE'!$F13546,VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M13546+VLOOKUP($C4522,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M13594+VLOOKUP('4.6 LCOE_Weighted'!$C4522,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M13642,k.a.)","v":0.1318477868478963}]
[{"$f":"'4.5. Total LCOE'!A13728","v":"pellet"},{"$f":"'4.5. Total LCOE'!B13728","v":"pellet"},{"$f":"'4.5. Total LCOE'!C13728","v":"Saxony-Anhalt"},"SFH",{"$f":"'4.5. Total LCOE'!E13728","v":"mid"},{"$f":"'4.5. Total LCOE'!F13728","v":2027},{"$f":"IF($F4608='4.5. Total LCOE'!$F13728,VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G13728+VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G13776+VLOOKUP('4.6 LCOE_Weighted'!$C4608,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G13824,k.a.)","v":53.412913962236253},{"$f":"IF($F4608='4.5. Total LCOE'!$F13728,VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H13728+VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H13776+VLOOKUP('4.6 LCOE_Weighted'!$C4608,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H13824,k.a.)","v":35.754710935715863},{"$f":"IF($F4608='4.5. Total LCOE'!$F13728,VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I13728+VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I13776+VLOOKUP('4.6 LCOE_Weighted'!$C4608,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I13824,k.a.)","v":21.254837049113544},{"$f":"IF($F4608='4.5. Total LCOE'!$F13728,VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J13728+VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J13776+VLOOKUP('4.6 LCOE_Weighted'!$C4608,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J13824,k.a.)","v":3.6704930374385625},{"$f":"IF($F4608='4.5. Total LCOE'!$F13728,VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K13728+VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K13776+VLOOKUP('4.6 LCOE_Weighted'!$C4608,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K13824,k.a.)","v":50.526797754928907},{"$f":"IF($F4608='4.5. Total LCOE'!$F13728,VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L13728+VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L13776+VLOOKUP('4.6 LCOE_Weighted'!$C4608,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L13824,k.a.)","v":164.61975273943312},{"$f":"IF($F4608='4.5. Total LCOE'!$F13728,VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M13728+VLOOKUP($C4608,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M13776+VLOOKUP('4.6 LCOE_Weighted'!$C4608,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M13824,k.a.)","v":0.16461975273943313}]
[{"$f":"'4.5. Total LCOE'!A14002","v":"pellet"},{"$f":"'4.5. Total LCOE'!B14002","v":"pellet"},{"$f":"'4.5. Total LCOE'!C14002","v":"Lower Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E14002","v":"mid"},{"$f":"'4.5. Total LCOE'!F14002","v":2029},{"$f":"IF($F4690='4.5. Total LCOE'!$F14002,VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G14002+VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G14050+VLOOKUP('4.6 LCOE_Weighted'!$C4690,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G14098,k.a.)","v":36.710496806923658},{"$f":"IF($F4690='4.5. Total LCOE'!$F14002,VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H14002+VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H14050+VLOOKUP('4.6 LCOE_Weighted'!$C4690,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H14098,k.a.)","v":25.55881789538212},{"$f":"IF($F4690='4.5. Total LCOE'!$F14002,VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I14002+VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I14050+VLOOKUP('4.6 LCOE_Weighted'!$C4690,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I14098,k.a.)","v":14.40068124709323},{"$f":"IF($F4690='4.5. Total LCOE'!$F14002,VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J14002+VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J14050+VLOOKUP('4.6 LCOE_Weighted'!$C4690,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J14098,k.a.)","v":2.6206661568445666},{"$f":"IF($F4690='4.5. Total LCOE'!$F14002,VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K14002+VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K14050+VLOOKUP('4.6 LCOE_Weighted'!$C4690,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K14098,k.a.)","v":48.180100069621815},{"$f":"IF($F4690='4.5. Total LCOE'!$F14002,VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L14002+VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L14050+VLOOKUP('4.6 LCOE_Weighted'!$C4690,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L14098,k.a.)","v":127.4707621758654},{"$f":"IF($F4690='4.5. Total LCOE'!$F14002,VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M14002+VLOOKUP($C4690,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M14050+VLOOKUP('4.6 LCOE_Weighted'!$C4690,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M14098,k.a.)","v":0.12747076217586539}]
[{"$f":"'4.5. Total LCOE'!A14123","v":"pellet"},{"$f":"'4.5. Total LCOE'!B14123","v":"pellet"},{"$f":"'4.5. Total LCOE'!C14123","v":"Baden-Württemberg"},"lMFH",{"$f":"'4.5. Total LCOE'!E14123","v":"mid"},{"$f":"'4.5. Total LCOE'!F14123","v":2030},{"$f":"IF($F4715='4.5. Total LCOE'!$F14123,VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G14123+VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G14171+VLOOKUP('4.6 LCOE_Weighted'!$C4715,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G14219,k.a.)","v":14.746152863714297},{"$f":"IF($F4715='4.5. Total LCOE'!$F14123,VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H14123+VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H14171+VLOOKUP('4.6 LCOE_Weighted'!$C4715,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H14219,k.a.)","v":12.153286131348835},{"$f":"IF($F4715='4.5. Total LCOE'!$F14123,VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I14123+VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I14171+VLOOKUP('4.6 LCOE_Weighted'!$C4715,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I14219,k.a.)","v":5.7424779611746892},{"$f":"IF($F4715='4.5. Total LCOE'!$F14123,VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J14123+VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J14171+VLOOKUP('4.6 LCOE_Weighted'!$C4715,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J14219,k.a.)","v":1.2453650344268223},{"$f":"IF($F4715='4.5. Total LCOE'!$F14123,VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K14123+VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K14171+VLOOKUP('4.6 LCOE_Weighted'!$C4715,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K14219,k.a.)","v":47.729012938021725},{"$f":"IF($F4715='4.5. Total LCOE'!$F14123,VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L14123+VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L14171+VLOOKUP('4.6 LCOE_Weighted'!$C4715,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L14219,k.a.)","v":81.616294928686358},{"$f":"IF($F4715='4.5. Total LCOE'!$F14123,VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M14123+VLOOKUP($C4715,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M14171+VLOOKUP('4.6 LCOE_Weighted'!$C4715,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M14219,k.a.)","v":8.1616294928686356E-2}]
[{"$f":"'4.5. Total LCOE'!A14301","v":"pellet"},{"$f":"'4.5. Total LCOE'!B14301","v":"pellet"},{"$f":"'4.5. Total LCOE'!C14301","v":"Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E14301","v":"low"},{"$f":"'4.5. Total LCOE'!F14301","v":2022},{"$f":"IF($F4797='4.5. Total LCOE'!$F14301,VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G14301+VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G14493+VLOOKUP('4.6 LCOE_Weighted'!$C4797,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G14685,k.a.)","v":51.683742959506191},{"$f":"IF($F4797='4.5. Total LCOE'!$F14301,VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H14301+VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H14493+VLOOKUP('4.6 LCOE_Weighted'!$C4797,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H14685,k.a.)","v":35.9835179662809},{"$f":"IF($F4797='4.5. Total LCOE'!$F14301,VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I14301+VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I14493+VLOOKUP('4.6 LCOE_Weighted'!$C4797,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I14685,k.a.)","v":21.282389383240062},{"$f":"IF($F4797='4.5. Total LCOE'!$F14301,VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J14301+VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J14493+VLOOKUP('4.6 LCOE_Weighted'!$C4797,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J14685,k.a.)","v":3.7043333013691315},{"$f":"IF($F4797='4.5. Total LCOE'!$F14301,VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K14301+VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K14493+VLOOKUP('4.6 LCOE_Weighted'!$C4797,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K14685,k.a.)","v":48.216982511036711},{"$f":"IF($F4797='4.5. Total LCOE'!$F14301,VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L14301+VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L14493+VLOOKUP('4.6 LCOE_Weighted'!$C4797,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L14685,k.a.)","v":160.87096612143301},{"$f":"IF($F4797='4.5. Total LCOE'!$F14301,VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M14301+VLOOKUP($C4797,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M14493+VLOOKUP('4.6 LCOE_Weighted'!$C4797,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M14685,k.a.)","v":0.16087096612143301}]
[{"$f":"'4.5. Total LCOE'!A14435","v":"pellet"},{"$f":"'4.5. Total LCOE'!B14435","v":"pellet"},{"$f":"'4.5. Total LCOE'!C14435","v":"Lower Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E14387","v":"low"},{"$f":"'4.5. Total LCOE'!F14387","v":2024},{"$f":"IF($F4883='4.5. Total LCOE'!$F14387,VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G14387+VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G14579+VLOOKUP('4.6 LCOE_Weighted'!$C4883,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G14771,k.a.)","v":15.276310708694496},{"$f":"IF($F4883='4.5. Total LCOE'!$F14387,VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H14387+VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H14579+VLOOKUP('4.6 LCOE_Weighted'!$C4883,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H14771,k.a.)","v":13.081545736831846},{"$f":"IF($F4883='4.5. Total LCOE'!$F14387,VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I14387+VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I14579+VLOOKUP('4.6 LCOE_Weighted'!$C4883,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I14771,k.a.)","v":6.2066518091751224},{"$f":"IF($F4883='4.5. Total LCOE'!$F14387,VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J14387+VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J14579+VLOOKUP('4.6 LCOE_Weighted'!$C4883,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J14771,k.a.)","v":1.345219908498114},{"$f":"IF($F4883='4.5. Total LCOE'!$F14387,VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K14387+VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K14579+VLOOKUP('4.6 LCOE_Weighted'!$C4883,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K14771,k.a.)","v":49.728537228224141},{"$f":"IF($F4883='4.5. Total LCOE'!$F14387,VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L14387+VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L14579+VLOOKUP('4.6 LCOE_Weighted'!$C4883,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L14771,k.a.)","v":85.63826539142373},{"$f":"IF($F4883='4.5. Total LCOE'!$F14387,VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M14387+VLOOKUP($C4883,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M14579+VLOOKUP('4.6 LCOE_Weighted'!$C4883,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M14771,k.a.)","v":8.5638265391423732E-2}]
[{"$f":"'4.5. Total LCOE'!A14844","v":"pellet"},{"$f":"'4.5. Total LCOE'!B14844","v":"pellet"},{"$f":"'4.5. Total LCOE'!C14844","v":"Bavaria"},"SFH",{"$f":"'4.5. Total LCOE'!E14412","v":"low"},{"$f":"'4.5. Total LCOE'!F14412","v":2025},{"$f":"IF($F4908='4.5. Total LCOE'!$F14412,VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G14412+VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G14604+VLOOKUP('4.6 LCOE_Weighted'!$C4908,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G14796,k.a.)","v":51.457862244377118},{"$f":"IF($F4908='4.5. Total LCOE'!$F14412,VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H14412+VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H14604+VLOOKUP('4.6 LCOE_Weighted'!$C4908,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H14796,k.a.)","v":34.737431638158355},{"$f":"IF($F4908='4.5. Total LCOE'!$F14412,VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I14412+VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I14604+VLOOKUP('4.6 LCOE_Weighted'!$C4908,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I14796,k.a.)","v":20.76445156425838},{"$f":"IF($F4908='4.5. Total LCOE'!$F14412,VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J14412+VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J14604+VLOOKUP('4.6 LCOE_Weighted'!$C4908,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J14796,k.a.)","v":3.5701708577190718},{"$f":"IF($F4908='4.5. Total LCOE'!$F14412,VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K14412+VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K14604+VLOOKUP('4.6 LCOE_Weighted'!$C4908,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K14796,k.a.)","v":47.726214664027154},{"$f":"IF($F4908='4.5. Total LCOE'!$F14412,VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L14412+VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L14604+VLOOKUP('4.6 LCOE_Weighted'!$C4908,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L14796,k.a.)","v":158.25613096854011},{"$f":"IF($F4908='4.5. Total LCOE'!$F14412,VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M14412+VLOOKUP($C4908,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M14604+VLOOKUP('4.6 LCOE_Weighted'!$C4908,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M14796,k.a.)","v":0.15825613096854008}]
[{"$f":"'4.5. Total LCOE'!A14878","v":"pellet"},{"$f":"'4.5. Total LCOE'!B14878","v":"pellet"},{"$f":"'4.5. Total LCOE'!C14878","v":"Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E14878","v":"low"},{"$f":"'4.5. Total LCOE'!F14878","v":2026},{"$f":"IF($F4990='4.5. Total LCOE'!$F14878,VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G14878+VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G14926+VLOOKUP('4.6 LCOE_Weighted'!$C4990,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G14974,k.a.)","v":34.713388225548023},{"$f":"IF($F4990='4.5. Total LCOE'!$F14878,VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H14878+VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H14926+VLOOKUP('4.6 LCOE_Weighted'!$C4990,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H14974,k.a.)","v":25.174445968874117},{"$f":"IF($F4990='4.5. Total LCOE'!$F14878,VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I14878+VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I14926+VLOOKUP('4.6 LCOE_Weighted'!$C4990,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I14974,k.a.)","v":13.910952827024147},{"$f":"IF($F4990='4.5. Total LCOE'!$F14878,VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J14878+VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J14926+VLOOKUP('4.6 LCOE_Weighted'!$C4990,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J14974,k.a.)","v":2.5858514199346212},{"$f":"IF($F4990='4.5. Total LCOE'!$F14878,VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K14878+VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K14926+VLOOKUP('4.6 LCOE_Weighted'!$C4990,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K14974,k.a.)","v":46.513862661565454},{"$f":"IF($F4990='4.5. Total LCOE'!$F14878,VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L14878+VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L14926+VLOOKUP('4.6 LCOE_Weighted'!$C4990,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L14974,k.a.)","v":122.89850110294638},{"$f":"IF($F4990='4.5. Total LCOE'!$F14878,VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M14878+VLOOKUP($C4990,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M14926+VLOOKUP('4.6 LCOE_Weighted'!$C4990,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M14974,k.a.)","v":0.12289850110294638}]
[{"$f":"'4.5. Total LCOE'!A14999","v":"pellet"},{"$f":"'4.5. Total LCOE'!B14999","v":"pellet"},{"$f":"'4.5. Total LCOE'!C14999","v":"Bremen"},"lMFH",{"$f":"'4.5. Total LCOE'!E14999","v":"low"},{"$f":"'4.5. Total LCOE'!F14999","v":2027},{"$f":"IF($F5015='4.5. Total LCOE'!$F14999,VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G14999+VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G15047+VLOOKUP('4.6 LCOE_Weighted'!$C5015,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G15095,k.a.)","v":15.520604032151015},{"$f":"IF($F5015='4.5. Total LCOE'!$F14999,VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H14999+VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H15047+VLOOKUP('4.6 LCOE_Weighted'!$C5015,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H15095,k.a.)","v":12.969257932301527},{"$f":"IF($F5015='4.5. Total LCOE'!$F14999,VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I14999+VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I15047+VLOOKUP('4.6 LCOE_Weighted'!$C5015,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I15095,k.a.)","v":6.1761825958497649},{"$f":"IF($F5015='4.5. Total LCOE'!$F14999,VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J14999+VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J15047+VLOOKUP('4.6 LCOE_Weighted'!$C5015,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J15095,k.a.)","v":1.3313929743928026},{"$f":"IF($F5015='4.5. Total LCOE'!$F14999,VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K14999+VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K15047+VLOOKUP('4.6 LCOE_Weighted'!$C5015,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K15095,k.a.)","v":46.083044509256816},{"$f":"IF($F5015='4.5. Total LCOE'!$F14999,VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L14999+VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L15047+VLOOKUP('4.6 LCOE_Weighted'!$C5015,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L15095,k.a.)","v":82.080482043951932},{"$f":"IF($F5015='4.5. Total LCOE'!$F14999,VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M14999+VLOOKUP($C5015,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M15047+VLOOKUP('4.6 LCOE_Weighted'!$C5015,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M15095,k.a.)","v":8.2080482043951936E-2}]
[{"$f":"'4.5. Total LCOE'!A15277","v":"pellet"},{"$f":"'4.5. Total LCOE'!B15277","v":"pellet"},{"$f":"'4.5. Total LCOE'!C15277","v":"Bavaria"},"sMFH",{"$f":"'4.5. Total LCOE'!E15277","v":"low"},{"$f":"'4.5. Total LCOE'!F15277","v":2029},{"$f":"IF($F5101='4.5. Total LCOE'!$F15277,VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G15277+VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G15325+VLOOKUP('4.6 LCOE_Weighted'!$C5101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G15373,k.a.)","v":34.434100109951338},{"$f":"IF($F5101='4.5. Total LCOE'!$F15277,VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H15277+VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H15325+VLOOKUP('4.6 LCOE_Weighted'!$C5101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H15373,k.a.)","v":24.237295014995066},{"$f":"IF($F5101='4.5. Total LCOE'!$F15277,VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I15277+VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I15325+VLOOKUP('4.6 LCOE_Weighted'!$C5101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I15373,k.a.)","v":13.507703323164627},{"$f":"IF($F5101='4.5. Total LCOE'!$F15277,VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J15277+VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J15325+VLOOKUP('4.6 LCOE_Weighted'!$C5101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J15373,k.a.)","v":2.4851641824456707},{"$f":"IF($F5101='4.5. Total LCOE'!$F15277,VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K15277+VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K15325+VLOOKUP('4.6 LCOE_Weighted'!$C5101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K15373,k.a.)","v":45.641098073308534},{"$f":"IF($F5101='4.5. Total LCOE'!$F15277,VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L15277+VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L15325+VLOOKUP('4.6 LCOE_Weighted'!$C5101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L15373,k.a.)","v":120.30536070386523},{"$f":"IF($F5101='4.5. Total LCOE'!$F15277,VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M15277+VLOOKUP($C5101,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M15325+VLOOKUP('4.6 LCOE_Weighted'!$C5101,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M15373,k.a.)","v":0.12030536070386522}]
[{"$f":"'4.5. Total LCOE'!A15455","v":"pellet"},{"$f":"'4.5. Total LCOE'!B15455","v":"pellet"},{"$f":"'4.5. Total LCOE'!C15455","v":"Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E15455","v":"low"},{"$f":"'4.5. Total LCOE'!F15455","v":2030},{"$f":"IF($F5183='4.5. Total LCOE'!$F15455,VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G15455+VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G15503+VLOOKUP('4.6 LCOE_Weighted'!$C5183,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G15551,k.a.)","v":14.138209495248173},{"$f":"IF($F5183='4.5. Total LCOE'!$F15455,VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H15455+VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H15503+VLOOKUP('4.6 LCOE_Weighted'!$C5183,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H15551,k.a.)","v":11.877276160310053},{"$f":"IF($F5183='4.5. Total LCOE'!$F15455,VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I15455+VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I15503+VLOOKUP('4.6 LCOE_Weighted'!$C5183,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I15551,k.a.)","v":5.5057313719236358},{"$f":"IF($F5183='4.5. Total LCOE'!$F15455,VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J15455+VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J15503+VLOOKUP('4.6 LCOE_Weighted'!$C5183,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J15551,k.a.)","v":1.2170818883402494},{"$f":"IF($F5183='4.5. Total LCOE'!$F15455,VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K15455+VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K15503+VLOOKUP('4.6 LCOE_Weighted'!$C5183,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K15551,k.a.)","v":45.715590192410616},{"$f":"IF($F5183='4.5. Total LCOE'!$F15455,VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L15455+VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L15503+VLOOKUP('4.6 LCOE_Weighted'!$C5183,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L15551,k.a.)","v":78.45388910823273},{"$f":"IF($F5183='4.5. Total LCOE'!$F15455,VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M15455+VLOOKUP($C5183,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M15503+VLOOKUP('4.6 LCOE_Weighted'!$C5183,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M15551,k.a.)","v":7.8453889108232727E-2}]
[{"$f":"'4.5. Total LCOE'!A15568","v":"gas"},{"$f":"'4.5. Total LCOE'!B15568","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C15568","v":"Berlin"},"sMFH",{"$f":"'4.5. Total LCOE'!E15568","v":"high"},{"$f":"'4.5. Total LCOE'!F15568","v":2022},{"$f":"IF($F5200='4.5. Total LCOE'!$F15568,VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G15568+VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G15760+VLOOKUP('4.6 LCOE_Weighted'!$C5200,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G15952,k.a.)","v":46.17741372686703},{"$f":"IF($F5200='4.5. Total LCOE'!$F15568,VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H15568+VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H15760+VLOOKUP('4.6 LCOE_Weighted'!$C5200,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H15952,k.a.)","v":8.2213017384294638},{"$f":"IF($F5200='4.5. Total LCOE'!$F15568,VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I15568+VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I15760+VLOOKUP('4.6 LCOE_Weighted'!$C5200,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I15952,k.a.)","v":11.335692704696861},{"$f":"IF($F5200='4.5. Total LCOE'!$F15568,VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J15568+VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J15760+VLOOKUP('4.6 LCOE_Weighted'!$C5200,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J15952,k.a.)","v":1.0090880218049556},{"$f":"IF($F5200='4.5. Total LCOE'!$F15568,VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K15568+VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K15760+VLOOKUP('4.6 LCOE_Weighted'!$C5200,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K15952,k.a.)","v":128.78844012333369},{"$f":"IF($F5200='4.5. Total LCOE'!$F15568,VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L15568+VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L15760+VLOOKUP('4.6 LCOE_Weighted'!$C5200,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L15952,k.a.)","v":195.53193631513199},{"$f":"IF($F5200='4.5. Total LCOE'!$F15568,VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M15568+VLOOKUP($C5200,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M15760+VLOOKUP('4.6 LCOE_Weighted'!$C5200,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M15952,k.a.)","v":0.19553193631513199}]
[{"$f":"'4.5. Total LCOE'!A15659","v":"gas"},{"$f":"'4.5. Total LCOE'!B15659","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C15659","v":"Baden-Württemberg"},"lMFH",{"$f":"'4.5. Total LCOE'!E15659","v":"high"},{"$f":"'4.5. Total LCOE'!F15659","v":2024},{"$f":"IF($F5291='4.5. Total LCOE'!$F15659,VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G15659+VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G15851+VLOOKUP('4.6 LCOE_Weighted'!$C5291,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G16043,k.a.)","v":17.805479545872153},{"$f":"IF($F5291='4.5. Total LCOE'!$F15659,VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H15659+VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H15851+VLOOKUP('4.6 LCOE_Weighted'!$C5291,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H16043,k.a.)","v":4.300279468373418},{"$f":"IF($F5291='4.5. Total LCOE'!$F15659,VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I15659+VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I15851+VLOOKUP('4.6 LCOE_Weighted'!$C5291,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I16043,k.a.)","v":4.4510312733111466},{"$f":"IF($F5291='4.5. Total LCOE'!$F15659,VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J15659+VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J15851+VLOOKUP('4.6 LCOE_Weighted'!$C5291,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J16043,k.a.)","v":0.52781915078795749},{"$f":"IF($F5291='4.5. Total LCOE'!$F15659,VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K15659+VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K15851+VLOOKUP('4.6 LCOE_Weighted'!$C5291,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K16043,k.a.)","v":132.27211041653567},{"$f":"IF($F5291='4.5. Total LCOE'!$F15659,VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L15659+VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L15851+VLOOKUP('4.6 LCOE_Weighted'!$C5291,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L16043,k.a.)","v":159.35671985488037},{"$f":"IF($F5291='4.5. Total LCOE'!$F15659,VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M15659+VLOOKUP($C5291,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M15851+VLOOKUP('4.6 LCOE_Weighted'!$C5291,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M16043,k.a.)","v":0.15935671985488037}]
[{"$f":"'4.5. Total LCOE'!A15684","v":"gas"},{"$f":"'4.5. Total LCOE'!B15684","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C15684","v":"Northrhine-Westphalia"},"SFH",{"$f":"'4.5. Total LCOE'!E15684","v":"high"},{"$f":"'4.5. Total LCOE'!F15684","v":2024},{"$f":"IF($F5316='4.5. Total LCOE'!$F15684,VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G15684+VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G15876+VLOOKUP('4.6 LCOE_Weighted'!$C5316,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G16068,k.a.)","v":59.364803669927369},{"$f":"IF($F5316='4.5. Total LCOE'!$F15684,VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H15684+VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H15876+VLOOKUP('4.6 LCOE_Weighted'!$C5316,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H16068,k.a.)","v":11.023523621311487},{"$f":"IF($F5316='4.5. Total LCOE'!$F15684,VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I15684+VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I15876+VLOOKUP('4.6 LCOE_Weighted'!$C5316,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I16068,k.a.)","v":14.840071955831176},{"$f":"IF($F5316='4.5. Total LCOE'!$F15684,VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J15684+VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J15876+VLOOKUP('4.6 LCOE_Weighted'!$C5316,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J16068,k.a.)","v":1.3530345921197626},{"$f":"IF($F5316='4.5. Total LCOE'!$F15684,VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K15684+VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K15876+VLOOKUP('4.6 LCOE_Weighted'!$C5316,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K16068,k.a.)","v":132.2721104165357},{"$f":"IF($F5316='4.5. Total LCOE'!$F15684,VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L15684+VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L15876+VLOOKUP('4.6 LCOE_Weighted'!$C5316,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L16068,k.a.)","v":218.85354425572547},{"$f":"IF($F5316='4.5. Total LCOE'!$F15684,VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M15684+VLOOKUP($C5316,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M15876+VLOOKUP('4.6 LCOE_Weighted'!$C5316,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M16068,k.a.)","v":0.21885354425572551}]
[{"$f":"'4.5. Total LCOE'!A16154","v":"gas"},{"$f":"'4.5. Total LCOE'!B16154","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C16154","v":"Hamburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E16154","v":"high"},{"$f":"'4.5. Total LCOE'!F16154","v":2026},{"$f":"IF($F5402='4.5. Total LCOE'!$F16154,VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G16154+VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G16202+VLOOKUP('4.6 LCOE_Weighted'!$C5402,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G16250,k.a.)","v":18.304172956485939},{"$f":"IF($F5402='4.5. Total LCOE'!$F16154,VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H16154+VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H16202+VLOOKUP('4.6 LCOE_Weighted'!$C5402,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H16250,k.a.)","v":4.3307885841385625},{"$f":"IF($F5402='4.5. Total LCOE'!$F16154,VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I16154+VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I16202+VLOOKUP('4.6 LCOE_Weighted'!$C5402,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I16250,k.a.)","v":4.6611334331697858},{"$f":"IF($F5402='4.5. Total LCOE'!$F16154,VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J16154+VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J16202+VLOOKUP('4.6 LCOE_Weighted'!$C5402,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J16250,k.a.)","v":0.53156385986858412},{"$f":"IF($F5402='4.5. Total LCOE'!$F16154,VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K16154+VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K16202+VLOOKUP('4.6 LCOE_Weighted'!$C5402,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K16250,k.a.)","v":126.51914721721769},{"$f":"IF($F5402='4.5. Total LCOE'!$F16154,VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L16154+VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L16202+VLOOKUP('4.6 LCOE_Weighted'!$C5402,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L16250,k.a.)","v":154.34680605088056},{"$f":"IF($F5402='4.5. Total LCOE'!$F16154,VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M16154+VLOOKUP($C5402,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M16202+VLOOKUP('4.6 LCOE_Weighted'!$C5402,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M16250,k.a.)","v":0.15434680605088058}]
[{"$f":"'4.5. Total LCOE'!A16428","v":"gas"},{"$f":"'4.5. Total LCOE'!B16428","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C16428","v":"Bavaria"},"SFH",{"$f":"'4.5. Total LCOE'!E16428","v":"high"},{"$f":"'4.5. Total LCOE'!F16428","v":2028},{"$f":"IF($F5484='4.5. Total LCOE'!$F16428,VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G16428+VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G16476+VLOOKUP('4.6 LCOE_Weighted'!$C5484,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G16524,k.a.)","v":52.178749383419138},{"$f":"IF($F5484='4.5. Total LCOE'!$F16428,VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H16428+VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H16476+VLOOKUP('4.6 LCOE_Weighted'!$C5484,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H16524,k.a.)","v":10.382666719379365},{"$f":"IF($F5484='4.5. Total LCOE'!$F16428,VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I16428+VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I16476+VLOOKUP('4.6 LCOE_Weighted'!$C5484,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I16524,k.a.)","v":13.54007244521237},{"$f":"IF($F5484='4.5. Total LCOE'!$F16428,VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J16428+VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J16476+VLOOKUP('4.6 LCOE_Weighted'!$C5484,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J16524,k.a.)","v":1.2743753914231255},{"$f":"IF($F5484='4.5. Total LCOE'!$F16428,VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K16428+VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K16476+VLOOKUP('4.6 LCOE_Weighted'!$C5484,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K16524,k.a.)","v":131.01987211274056},{"$f":"IF($F5484='4.5. Total LCOE'!$F16428,VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L16428+VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L16476+VLOOKUP('4.6 LCOE_Weighted'!$C5484,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L16524,k.a.)","v":208.39573605217456},{"$f":"IF($F5484='4.5. Total LCOE'!$F16428,VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M16428+VLOOKUP($C5484,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M16476+VLOOKUP('4.6 LCOE_Weighted'!$C5484,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M16524,k.a.)","v":0.20839573605217454}]
[{"$f":"'4.5. Total LCOE'!A16453","v":"gas"},{"$f":"'4.5. Total LCOE'!B16453","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C16453","v":"Northrhine-Westphalia"},"sMFH",{"$f":"'4.5. Total LCOE'!E16453","v":"high"},{"$f":"'4.5. Total LCOE'!F16453","v":2028},{"$f":"IF($F5509='4.5. Total LCOE'!$F16453,VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G16453+VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G16501+VLOOKUP('4.6 LCOE_Weighted'!$C5509,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G16549,k.a.)","v":43.785476115124197},{"$f":"IF($F5509='4.5. Total LCOE'!$F16453,VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H16453+VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H16501+VLOOKUP('4.6 LCOE_Weighted'!$C5509,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H16549,k.a.)","v":8.2906085296567475},{"$f":"IF($F5509='4.5. Total LCOE'!$F16453,VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I16453+VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I16501+VLOOKUP('4.6 LCOE_Weighted'!$C5509,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I16549,k.a.)","v":11.362068383250488},{"$f":"IF($F5509='4.5. Total LCOE'!$F16453,VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J16453+VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J16501+VLOOKUP('4.6 LCOE_Weighted'!$C5509,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J16549,k.a.)","v":1.017594783274405},{"$f":"IF($F5509='4.5. Total LCOE'!$F16453,VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K16453+VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K16501+VLOOKUP('4.6 LCOE_Weighted'!$C5509,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K16549,k.a.)","v":131.01987211274056},{"$f":"IF($F5509='4.5. Total LCOE'!$F16453,VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L16453+VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L16501+VLOOKUP('4.6 LCOE_Weighted'!$C5509,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L16549,k.a.)","v":195.47561992404638},{"$f":"IF($F5509='4.5. Total LCOE'!$F16453,VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M16453+VLOOKUP($C5509,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M16501+VLOOKUP('4.6 LCOE_Weighted'!$C5509,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M16549,k.a.)","v":0.19547561992404638}]
[{"$f":"'4.5. Total LCOE'!A16731","v":"gas"},{"$f":"'4.5. Total LCOE'!B16731","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C16731","v":"Hesse"},"SFH",{"$f":"'4.5. Total LCOE'!E16731","v":"high"},{"$f":"'4.5. Total LCOE'!F16731","v":2030},{"$f":"IF($F5595='4.5. Total LCOE'!$F16731,VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G16731+VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G16779+VLOOKUP('4.6 LCOE_Weighted'!$C5595,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G16827,k.a.)","v":53.911876360898134},{"$f":"IF($F5595='4.5. Total LCOE'!$F16731,VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H16731+VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H16779+VLOOKUP('4.6 LCOE_Weighted'!$C5595,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H16827,k.a.)","v":10.707499354534738},{"$f":"IF($F5595='4.5. Total LCOE'!$F16731,VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I16731+VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I16779+VLOOKUP('4.6 LCOE_Weighted'!$C5595,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I16827,k.a.)","v":14.261162543015988},{"$f":"IF($F5595='4.5. Total LCOE'!$F16731,VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J16731+VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J16779+VLOOKUP('4.6 LCOE_Weighted'!$C5595,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J16827,k.a.)","v":1.3142455642565152},{"$f":"IF($F5595='4.5. Total LCOE'!$F16731,VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K16731+VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K16779+VLOOKUP('4.6 LCOE_Weighted'!$C5595,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K16827,k.a.)","v":135.13774629664184},{"$f":"IF($F5595='4.5. Total LCOE'!$F16731,VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L16731+VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L16779+VLOOKUP('4.6 LCOE_Weighted'!$C5595,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L16827,k.a.)","v":215.33253011934721},{"$f":"IF($F5595='4.5. Total LCOE'!$F16731,VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M16731+VLOOKUP($C5595,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M16779+VLOOKUP('4.6 LCOE_Weighted'!$C5595,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M16827,k.a.)","v":0.21533253011934722}]
[{"$f":"'4.5. Total LCOE'!A16909","v":"gas"},{"$f":"'4.5. Total LCOE'!B16909","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C16909","v":"Bavaria"},"sMFH",{"$f":"'4.5. Total LCOE'!E16909","v":"mid"},{"$f":"'4.5. Total LCOE'!F16909","v":2023},{"$f":"IF($F5677='4.5. Total LCOE'!$F16909,VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G16909+VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G17101+VLOOKUP('4.6 LCOE_Weighted'!$C5677,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G17293,k.a.)","v":41.785762489252001},{"$f":"IF($F5677='4.5. Total LCOE'!$F16909,VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H16909+VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H17101+VLOOKUP('4.6 LCOE_Weighted'!$C5677,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H17293,k.a.)","v":7.7889707842886367},{"$f":"IF($F5677='4.5. Total LCOE'!$F16909,VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I16909+VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I17101+VLOOKUP('4.6 LCOE_Weighted'!$C5677,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I17293,k.a.)","v":10.350781372496446},{"$f":"IF($F5677='4.5. Total LCOE'!$F16909,VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J16909+VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J17101+VLOOKUP('4.6 LCOE_Weighted'!$C5677,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J17293,k.a.)","v":0.95602343408403878},{"$f":"IF($F5677='4.5. Total LCOE'!$F16909,VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K16909+VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K17101+VLOOKUP('4.6 LCOE_Weighted'!$C5677,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K17293,k.a.)","v":87.881638777621617},{"$f":"IF($F5677='4.5. Total LCOE'!$F16909,VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L16909+VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L17101+VLOOKUP('4.6 LCOE_Weighted'!$C5677,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L17293,k.a.)","v":148.76317685774274},{"$f":"IF($F5677='4.5. Total LCOE'!$F16909,VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M16909+VLOOKUP($C5677,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M17101+VLOOKUP('4.6 LCOE_Weighted'!$C5677,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M17293,k.a.)","v":0.14876317685774276}]
[{"$f":"'4.5. Total LCOE'!A16934","v":"gas"},{"$f":"'4.5. Total LCOE'!B16934","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C16934","v":"Northrhine-Westphalia"},"lMFH",{"$f":"'4.5. Total LCOE'!E16934","v":"mid"},{"$f":"'4.5. Total LCOE'!F16934","v":2023},{"$f":"IF($F5702='4.5. Total LCOE'!$F16934,VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G16934+VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G17126+VLOOKUP('4.6 LCOE_Weighted'!$C5702,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G17318,k.a.)","v":18.735553288416874},{"$f":"IF($F5702='4.5. Total LCOE'!$F16934,VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H16934+VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H17126+VLOOKUP('4.6 LCOE_Weighted'!$C5702,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H17318,k.a.)","v":4.4371905941458092},{"$f":"IF($F5702='4.5. Total LCOE'!$F16934,VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I16934+VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I17126+VLOOKUP('4.6 LCOE_Weighted'!$C5702,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I17318,k.a.)","v":4.6409974218142187},{"$f":"IF($F5702='4.5. Total LCOE'!$F16934,VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J16934+VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J17126+VLOOKUP('4.6 LCOE_Weighted'!$C5702,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J17318,k.a.)","v":0.544623713065846},{"$f":"IF($F5702='4.5. Total LCOE'!$F16934,VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K16934+VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K17126+VLOOKUP('4.6 LCOE_Weighted'!$C5702,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K17318,k.a.)","v":87.881638777621617},{"$f":"IF($F5702='4.5. Total LCOE'!$F16934,VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L16934+VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L17126+VLOOKUP('4.6 LCOE_Weighted'!$C5702,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L17318,k.a.)","v":116.24000379506438},{"$f":"IF($F5702='4.5. Total LCOE'!$F16934,VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M16934+VLOOKUP($C5702,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M17126+VLOOKUP('4.6 LCOE_Weighted'!$C5702,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M17318,k.a.)","v":0.11624000379506436}]
[{"$f":"'4.5. Total LCOE'!A17016","v":"gas"},{"$f":"'4.5. Total LCOE'!B17016","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C17016","v":"Hamburg"},"SFH",{"$f":"'4.5. Total LCOE'!E17016","v":"mid"},{"$f":"'4.5. Total LCOE'!F17016","v":2025},{"$f":"IF($F5784='4.5. Total LCOE'!$F17016,VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G17016+VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G17208+VLOOKUP('4.6 LCOE_Weighted'!$C5784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G17400,k.a.)","v":58.22432821885856},{"$f":"IF($F5784='4.5. Total LCOE'!$F17016,VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H17016+VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H17208+VLOOKUP('4.6 LCOE_Weighted'!$C5784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H17400,k.a.)","v":10.80920014716415},{"$f":"IF($F5784='4.5. Total LCOE'!$F17016,VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I17016+VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I17208+VLOOKUP('4.6 LCOE_Weighted'!$C5784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I17400,k.a.)","v":14.689604558908993},{"$f":"IF($F5784='4.5. Total LCOE'!$F17016,VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J17016+VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J17208+VLOOKUP('4.6 LCOE_Weighted'!$C5784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J17400,k.a.)","v":1.3267283869183688},{"$f":"IF($F5784='4.5. Total LCOE'!$F17016,VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K17016+VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K17208+VLOOKUP('4.6 LCOE_Weighted'!$C5784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K17400,k.a.)","v":80.457484267616422},{"$f":"IF($F5784='4.5. Total LCOE'!$F17016,VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L17016+VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L17208+VLOOKUP('4.6 LCOE_Weighted'!$C5784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L17400,k.a.)","v":165.50734557946649},{"$f":"IF($F5784='4.5. Total LCOE'!$F17016,VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M17016+VLOOKUP($C5784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M17208+VLOOKUP('4.6 LCOE_Weighted'!$C5784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M17400,k.a.)","v":0.1655073455794665}]
[{"$f":"'4.5. Total LCOE'!A17041","v":"gas"},{"$f":"'4.5. Total LCOE'!B17041","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C17041","v":"Saxony-Anhalt"},"sMFH",{"$f":"'4.5. Total LCOE'!E17041","v":"mid"},{"$f":"'4.5. Total LCOE'!F17041","v":2025},{"$f":"IF($F5809='4.5. Total LCOE'!$F17041,VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G17041+VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G17233+VLOOKUP('4.6 LCOE_Weighted'!$C5809,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G17425,k.a.)","v":41.593501799859155},{"$f":"IF($F5809='4.5. Total LCOE'!$F17041,VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H17041+VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H17233+VLOOKUP('4.6 LCOE_Weighted'!$C5809,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H17425,k.a.)","v":8.1184715915448127},{"$f":"IF($F5809='4.5. Total LCOE'!$F17041,VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I17041+VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I17233+VLOOKUP('4.6 LCOE_Weighted'!$C5809,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I17425,k.a.)","v":10.493759436151006},{"$f":"IF($F5809='4.5. Total LCOE'!$F17041,VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J17041+VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J17233+VLOOKUP('4.6 LCOE_Weighted'!$C5809,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J17425,k.a.)","v":0.9964665814536412},{"$f":"IF($F5809='4.5. Total LCOE'!$F17041,VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K17041+VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K17233+VLOOKUP('4.6 LCOE_Weighted'!$C5809,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K17425,k.a.)","v":80.537941751884034},{"$f":"IF($F5809='4.5. Total LCOE'!$F17041,VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L17041+VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L17233+VLOOKUP('4.6 LCOE_Weighted'!$C5809,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L17425,k.a.)","v":141.74014116089265},{"$f":"IF($F5809='4.5. Total LCOE'!$F17041,VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M17041+VLOOKUP($C5809,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M17233+VLOOKUP('4.6 LCOE_Weighted'!$C5809,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M17425,k.a.)","v":0.14174014116089267}]
[{"$f":"'4.5. Total LCOE'!A17607","v":"gas"},{"$f":"'4.5. Total LCOE'!B17607","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C17607","v":"Rhineland-Palatinate"},"SFH",{"$f":"'4.5. Total LCOE'!E17607","v":"mid"},{"$f":"'4.5. Total LCOE'!F17607","v":2027},{"$f":"IF($F5895='4.5. Total LCOE'!$F17607,VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G17607+VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G17655+VLOOKUP('4.6 LCOE_Weighted'!$C5895,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G17703,k.a.)","v":56.288104858691916},{"$f":"IF($F5895='4.5. Total LCOE'!$F17607,VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H17607+VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H17655+VLOOKUP('4.6 LCOE_Weighted'!$C5895,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H17703,k.a.)","v":10.836508136863184},{"$f":"IF($F5895='4.5. Total LCOE'!$F17607,VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I17607+VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I17655+VLOOKUP('4.6 LCOE_Weighted'!$C5895,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I17703,k.a.)","v":14.468773361209054},{"$f":"IF($F5895='4.5. Total LCOE'!$F17607,VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J17607+VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J17655+VLOOKUP('4.6 LCOE_Weighted'!$C5895,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J17703,k.a.)","v":1.3300801876649659},{"$f":"IF($F5895='4.5. Total LCOE'!$F17607,VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K17607+VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K17655+VLOOKUP('4.6 LCOE_Weighted'!$C5895,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K17703,k.a.)","v":79.155767981301807},{"$f":"IF($F5895='4.5. Total LCOE'!$F17607,VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L17607+VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L17655+VLOOKUP('4.6 LCOE_Weighted'!$C5895,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L17703,k.a.)","v":162.07923452573095},{"$f":"IF($F5895='4.5. Total LCOE'!$F17607,VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M17607+VLOOKUP($C5895,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M17655+VLOOKUP('4.6 LCOE_Weighted'!$C5895,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M17703,k.a.)","v":0.16207923452573092}]
[{"$f":"'4.5. Total LCOE'!A17881","v":"gas"},{"$f":"'4.5. Total LCOE'!B17881","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C17881","v":"Hamburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E17881","v":"mid"},{"$f":"'4.5. Total LCOE'!F17881","v":2029},{"$f":"IF($F5977='4.5. Total LCOE'!$F17881,VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G17881+VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G17929+VLOOKUP('4.6 LCOE_Weighted'!$C5977,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G17977,k.a.)","v":43.691185648954985},{"$f":"IF($F5977='4.5. Total LCOE'!$F17881,VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H17881+VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H17929+VLOOKUP('4.6 LCOE_Weighted'!$C5977,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H17977,k.a.)","v":8.1138309781718725},{"$f":"IF($F5977='4.5. Total LCOE'!$F17881,VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I17881+VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I17929+VLOOKUP('4.6 LCOE_Weighted'!$C5977,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I17977,k.a.)","v":11.446499617917883},{"$f":"IF($F5977='4.5. Total LCOE'!$F17881,VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J17881+VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J17929+VLOOKUP('4.6 LCOE_Weighted'!$C5977,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J17977,k.a.)","v":0.99589698949394312},{"$f":"IF($F5977='4.5. Total LCOE'!$F17881,VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K17881+VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K17929+VLOOKUP('4.6 LCOE_Weighted'!$C5977,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K17977,k.a.)","v":79.185717458820747},{"$f":"IF($F5977='4.5. Total LCOE'!$F17881,VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L17881+VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L17929+VLOOKUP('4.6 LCOE_Weighted'!$C5977,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L17977,k.a.)","v":143.43313069335943},{"$f":"IF($F5977='4.5. Total LCOE'!$F17881,VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M17881+VLOOKUP($C5977,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M17929+VLOOKUP('4.6 LCOE_Weighted'!$C5977,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M17977,k.a.)","v":0.14343313069335945}]
[{"$f":"'4.5. Total LCOE'!A17906","v":"gas"},{"$f":"'4.5. Total LCOE'!B17906","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C17906","v":"Saxony-Anhalt"},"lMFH",{"$f":"'4.5. Total LCOE'!E17906","v":"mid"},{"$f":"'4.5. Total LCOE'!F17906","v":2029},{"$f":"IF($F6002='4.5. Total LCOE'!$F17906,VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G17906+VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G17954+VLOOKUP('4.6 LCOE_Weighted'!$C6002,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G18002,k.a.)","v":16.449067104916644},{"$f":"IF($F6002='4.5. Total LCOE'!$F17906,VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H17906+VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H17954+VLOOKUP('4.6 LCOE_Weighted'!$C6002,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H18002,k.a.)","v":4.3637452457269452},{"$f":"IF($F6002='4.5. Total LCOE'!$F17906,VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I17906+VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I17954+VLOOKUP('4.6 LCOE_Weighted'!$C6002,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I18002,k.a.)","v":4.309433070650428},{"$f":"IF($F6002='4.5. Total LCOE'!$F17906,VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J17906+VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J17954+VLOOKUP('4.6 LCOE_Weighted'!$C6002,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J18002,k.a.)","v":0.53560898234499976},{"$f":"IF($F6002='4.5. Total LCOE'!$F17906,VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K17906+VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K17954+VLOOKUP('4.6 LCOE_Weighted'!$C6002,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K18002,k.a.)","v":79.26490317627956},{"$f":"IF($F6002='4.5. Total LCOE'!$F17906,VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L17906+VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L17954+VLOOKUP('4.6 LCOE_Weighted'!$C6002,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L18002,k.a.)","v":104.9227575799186},{"$f":"IF($F6002='4.5. Total LCOE'!$F17906,VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M17906+VLOOKUP($C6002,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M17954+VLOOKUP('4.6 LCOE_Weighted'!$C6002,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M18002,k.a.)","v":0.10492275757991858}]
[{"$f":"'4.5. Total LCOE'!A18180","v":"gas"},{"$f":"'4.5. Total LCOE'!B18180","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C18180","v":"Northrhine-Westphalia"},"SFH",{"$f":"'4.5. Total LCOE'!E18900","v":"low"},{"$f":"'4.5. Total LCOE'!F18180","v":2022},{"$f":"IF($F6084='4.5. Total LCOE'!$F18180,VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G18180+VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G18372+VLOOKUP('4.6 LCOE_Weighted'!$C6084,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G18564,k.a.)","v":60.452956894019707},{"$f":"IF($F6084='4.5. Total LCOE'!$F18180,VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H18180+VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H18372+VLOOKUP('4.6 LCOE_Weighted'!$C6084,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H18564,k.a.)","v":11.023523621311487},{"$f":"IF($F6084='4.5. Total LCOE'!$F18180,VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I18180+VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I18372+VLOOKUP('4.6 LCOE_Weighted'!$C6084,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I18564,k.a.)","v":14.840071955831176},{"$f":"IF($F6084='4.5. Total LCOE'!$F18180,VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J18180+VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J18372+VLOOKUP('4.6 LCOE_Weighted'!$C6084,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J18564,k.a.)","v":1.3530345921197626},{"$f":"IF($F6084='4.5. Total LCOE'!$F18180,VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K18180+VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K18372+VLOOKUP('4.6 LCOE_Weighted'!$C6084,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K18564,k.a.)","v":63.859281418353504},{"$f":"IF($F6084='4.5. Total LCOE'!$F18180,VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L18180+VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L18372+VLOOKUP('4.6 LCOE_Weighted'!$C6084,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L18564,k.a.)","v":151.52886848163564},{"$f":"IF($F6084='4.5. Total LCOE'!$F18180,VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M18180+VLOOKUP($C6084,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M18372+VLOOKUP('4.6 LCOE_Weighted'!$C6084,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M18564,k.a.)","v":0.15152886848163566}]
[{"$f":"'4.5. Total LCOE'!A18205","v":"gas"},{"$f":"'4.5. Total LCOE'!B18205","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C18205","v":"Bavaria"},"sMFH",{"$f":"'4.5. Total LCOE'!E18205","v":"low"},{"$f":"'4.5. Total LCOE'!F18205","v":2023},{"$f":"IF($F6109='4.5. Total LCOE'!$F18205,VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G18205+VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G18397+VLOOKUP('4.6 LCOE_Weighted'!$C6109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G18589,k.a.)","v":41.785762489252001},{"$f":"IF($F6109='4.5. Total LCOE'!$F18205,VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H18205+VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H18397+VLOOKUP('4.6 LCOE_Weighted'!$C6109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H18589,k.a.)","v":7.7889707842886367},{"$f":"IF($F6109='4.5. Total LCOE'!$F18205,VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I18205+VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I18397+VLOOKUP('4.6 LCOE_Weighted'!$C6109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I18589,k.a.)","v":10.350781372496446},{"$f":"IF($F6109='4.5. Total LCOE'!$F18205,VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J18205+VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J18397+VLOOKUP('4.6 LCOE_Weighted'!$C6109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J18589,k.a.)","v":0.95602343408403878},{"$f":"IF($F6109='4.5. Total LCOE'!$F18205,VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K18205+VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K18397+VLOOKUP('4.6 LCOE_Weighted'!$C6109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K18589,k.a.)","v":69.549940446003063},{"$f":"IF($F6109='4.5. Total LCOE'!$F18205,VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L18205+VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L18397+VLOOKUP('4.6 LCOE_Weighted'!$C6109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L18589,k.a.)","v":130.43147852612418},{"$f":"IF($F6109='4.5. Total LCOE'!$F18205,VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M18205+VLOOKUP($C6109,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M18397+VLOOKUP('4.6 LCOE_Weighted'!$C6109,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M18589,k.a.)","v":0.13043147852612419}]
[{"$f":"'4.5. Total LCOE'!A18291","v":"gas"},{"$f":"'4.5. Total LCOE'!B18291","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C18291","v":"Schleswig-Holstein"},"SFH",{"$f":"'4.5. Total LCOE'!E18291","v":"low"},{"$f":"'4.5. Total LCOE'!F18291","v":2024},{"$f":"IF($F6195='4.5. Total LCOE'!$F18291,VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G18291+VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G18483+VLOOKUP('4.6 LCOE_Weighted'!$C6195,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G18675,k.a.)","v":56.33280272813407},{"$f":"IF($F6195='4.5. Total LCOE'!$F18291,VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H18291+VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H18483+VLOOKUP('4.6 LCOE_Weighted'!$C6195,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H18675,k.a.)","v":10.667128064119625},{"$f":"IF($F6195='4.5. Total LCOE'!$F18291,VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I18291+VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I18483+VLOOKUP('4.6 LCOE_Weighted'!$C6195,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I18675,k.a.)","v":14.082129381026482},{"$f":"IF($F6195='4.5. Total LCOE'!$F18291,VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J18291+VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J18483+VLOOKUP('4.6 LCOE_Weighted'!$C6195,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J18675,k.a.)","v":1.3092903653258789},{"$f":"IF($F6195='4.5. Total LCOE'!$F18291,VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K18291+VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K18483+VLOOKUP('4.6 LCOE_Weighted'!$C6195,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K18675,k.a.)","v":67.750956244470359},{"$f":"IF($F6195='4.5. Total LCOE'!$F18291,VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L18291+VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L18483+VLOOKUP('4.6 LCOE_Weighted'!$C6195,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L18675,k.a.)","v":150.14230678307641},{"$f":"IF($F6195='4.5. Total LCOE'!$F18291,VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M18291+VLOOKUP($C6195,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M18483+VLOOKUP('4.6 LCOE_Weighted'!$C6195,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M18675,k.a.)","v":0.15014230678307644}]
[{"$f":"'4.5. Total LCOE'!A18325","v":"gas"},{"$f":"'4.5. Total LCOE'!B18325","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C18325","v":"Northrhine-Westphalia"},"sMFH",{"$f":"'4.5. Total LCOE'!E18325","v":"low"},{"$f":"'4.5. Total LCOE'!F18757","v":2026},{"$f":"IF($F6277='4.5. Total LCOE'!$F18757,VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G18757+VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G18805+VLOOKUP('4.6 LCOE_Weighted'!$C6277,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G18853,k.a.)","v":44.618603567631851},{"$f":"IF($F6277='4.5. Total LCOE'!$F18757,VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H18757+VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H18805+VLOOKUP('4.6 LCOE_Weighted'!$C6277,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H18853,k.a.)","v":8.2906085296567475},{"$f":"IF($F6277='4.5. Total LCOE'!$F18757,VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I18757+VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I18805+VLOOKUP('4.6 LCOE_Weighted'!$C6277,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I18853,k.a.)","v":11.362068383250488},{"$f":"IF($F6277='4.5. Total LCOE'!$F18757,VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J18757+VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J18805+VLOOKUP('4.6 LCOE_Weighted'!$C6277,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J18853,k.a.)","v":1.017594783274405},{"$f":"IF($F6277='4.5. Total LCOE'!$F18757,VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K18757+VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K18805+VLOOKUP('4.6 LCOE_Weighted'!$C6277,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K18853,k.a.)","v":66.14406026287638},{"$f":"IF($F6277='4.5. Total LCOE'!$F18757,VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L18757+VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L18805+VLOOKUP('4.6 LCOE_Weighted'!$C6277,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L18853,k.a.)","v":131.43293552668987},{"$f":"IF($F6277='4.5. Total LCOE'!$F18757,VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M18757+VLOOKUP($C6277,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M18805+VLOOKUP('4.6 LCOE_Weighted'!$C6277,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M18853,k.a.)","v":0.13143293552668989}]
[{"$f":"'4.5. Total LCOE'!A18734","v":"gas"},{"$f":"'4.5. Total LCOE'!B18734","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C18734","v":"Bavaria"},"lMFH",{"$f":"'4.5. Total LCOE'!E18734","v":"low"},{"$f":"'4.5. Total LCOE'!F18878","v":2027},{"$f":"IF($F6302='4.5. Total LCOE'!$F18878,VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G18878+VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G18926+VLOOKUP('4.6 LCOE_Weighted'!$C6302,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G18974,k.a.)","v":16.484508672590302},{"$f":"IF($F6302='4.5. Total LCOE'!$F18878,VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H18878+VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H18926+VLOOKUP('4.6 LCOE_Weighted'!$C6302,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H18974,k.a.)","v":4.1762541245010523},{"$f":"IF($F6302='4.5. Total LCOE'!$F18878,VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I18878+VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I18926+VLOOKUP('4.6 LCOE_Weighted'!$C6302,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I18974,k.a.)","v":4.2373183562204044},{"$f":"IF($F6302='4.5. Total LCOE'!$F18878,VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J18878+VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J18926+VLOOKUP('4.6 LCOE_Weighted'!$C6302,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J18974,k.a.)","v":0.51259619791702293},{"$f":"IF($F6302='4.5. Total LCOE'!$F18878,VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K18878+VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K18926+VLOOKUP('4.6 LCOE_Weighted'!$C6302,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K18974,k.a.)","v":66.445627867587859},{"$f":"IF($F6302='4.5. Total LCOE'!$F18878,VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L18878+VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L18926+VLOOKUP('4.6 LCOE_Weighted'!$C6302,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L18974,k.a.)","v":91.856305218816644},{"$f":"IF($F6302='4.5. Total LCOE'!$F18878,VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M18878+VLOOKUP($C6302,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M18926+VLOOKUP('4.6 LCOE_Weighted'!$C6302,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M18974,k.a.)","v":9.1856305218816645E-2}]
[{"$f":"'4.5. Total LCOE'!A18916","v":"gas"},{"$f":"'4.5. Total LCOE'!B18916","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C18916","v":"Schleswig-Holstein"},"sMFH",{"$f":"'4.5. Total LCOE'!E18916","v":"low"},{"$f":"'4.5. Total LCOE'!F19060","v":2028},{"$f":"IF($F6388='4.5. Total LCOE'!$F19060,VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G19060+VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G19108+VLOOKUP('4.6 LCOE_Weighted'!$C6388,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G19156,k.a.)","v":41.433290472625501},{"$f":"IF($F6388='4.5. Total LCOE'!$F19060,VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H19060+VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H19108+VLOOKUP('4.6 LCOE_Weighted'!$C6388,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H19156,k.a.)","v":8.01124729181082},{"$f":"IF($F6388='4.5. Total LCOE'!$F19060,VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I19060+VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I19108+VLOOKUP('4.6 LCOE_Weighted'!$C6388,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I19156,k.a.)","v":10.751690319759733},{"$f":"IF($F6388='4.5. Total LCOE'!$F19060,VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J19060+VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J19108+VLOOKUP('4.6 LCOE_Weighted'!$C6388,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J19156,k.a.)","v":0.98330579987056932},{"$f":"IF($F6388='4.5. Total LCOE'!$F19060,VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K19060+VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K19108+VLOOKUP('4.6 LCOE_Weighted'!$C6388,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K19156,k.a.)","v":66.841953555543057},{"$f":"IF($F6388='4.5. Total LCOE'!$F19060,VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L19060+VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L19108+VLOOKUP('4.6 LCOE_Weighted'!$C6388,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L19156,k.a.)","v":128.02148743960967},{"$f":"IF($F6388='4.5. Total LCOE'!$F19060,VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M19060+VLOOKUP($C6388,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M19108+VLOOKUP('4.6 LCOE_Weighted'!$C6388,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M19156,k.a.)","v":0.12802148743960967}]
[{"$f":"'4.5. Total LCOE'!A19190","v":"gas"},{"$f":"'4.5. Total LCOE'!B19190","v":"gas_solar"},{"$f":"'4.5. Total LCOE'!C19190","v":"Northrhine-Westphalia"},"lMFH",{"$f":"'4.5. Total LCOE'!E19190","v":"low"},{"$f":"'4.5. Total LCOE'!F19334","v":2030},{"$f":"IF($F6470='4.5. Total LCOE'!$F19334,VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G19334+VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G19382+VLOOKUP('4.6 LCOE_Weighted'!$C6470,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G19430,k.a.)","v":17.544493896721349},{"$f":"IF($F6470='4.5. Total LCOE'!$F19334,VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H19334+VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H19382+VLOOKUP('4.6 LCOE_Weighted'!$C6470,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H19430,k.a.)","v":4.4371905941458092},{"$f":"IF($F6470='4.5. Total LCOE'!$F19334,VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I19334+VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I19382+VLOOKUP('4.6 LCOE_Weighted'!$C6470,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I19430,k.a.)","v":4.6409974218142187},{"$f":"IF($F6470='4.5. Total LCOE'!$F19334,VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J19334+VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J19382+VLOOKUP('4.6 LCOE_Weighted'!$C6470,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J19430,k.a.)","v":0.544623713065846},{"$f":"IF($F6470='4.5. Total LCOE'!$F19334,VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K19334+VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K19382+VLOOKUP('4.6 LCOE_Weighted'!$C6470,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K19430,k.a.)","v":67.935413676772313},{"$f":"IF($F6470='4.5. Total LCOE'!$F19334,VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L19334+VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L19382+VLOOKUP('4.6 LCOE_Weighted'!$C6470,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L19430,k.a.)","v":95.102719302519532},{"$f":"IF($F6470='4.5. Total LCOE'!$F19334,VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M19334+VLOOKUP($C6470,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M19382+VLOOKUP('4.6 LCOE_Weighted'!$C6470,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M19430,k.a.)","v":9.5102719302519539E-2}]
[{"$f":"'4.5. Total LCOE'!A19455","v":"pellet"},{"$f":"'4.5. Total LCOE'!B19455","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C19455","v":"Berlin"},"SFH",{"$f":"'4.5. Total LCOE'!E19455","v":"high"},{"$f":"'4.5. Total LCOE'!F19455","v":2022},{"$f":"IF($F6495='4.5. Total LCOE'!$F19455,VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G19455+VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G19647+VLOOKUP('4.6 LCOE_Weighted'!$C6495,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G19839,k.a.)","v":82.108575952020928},{"$f":"IF($F6495='4.5. Total LCOE'!$F19455,VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H19455+VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H19647+VLOOKUP('4.6 LCOE_Weighted'!$C6495,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H19839,k.a.)","v":29.72754279041089},{"$f":"IF($F6495='4.5. Total LCOE'!$F19455,VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I19455+VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I19647+VLOOKUP('4.6 LCOE_Weighted'!$C6495,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I19839,k.a.)","v":33.810761083681129},{"$f":"IF($F6495='4.5. Total LCOE'!$F19455,VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J19455+VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J19647+VLOOKUP('4.6 LCOE_Weighted'!$C6495,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J19839,k.a.)","v":3.0603101906152088},{"$f":"IF($F6495='4.5. Total LCOE'!$F19455,VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K19455+VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K19647+VLOOKUP('4.6 LCOE_Weighted'!$C6495,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K19839,k.a.)","v":92.285007349798619},{"$f":"IF($F6495='4.5. Total LCOE'!$F19455,VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L19455+VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L19647+VLOOKUP('4.6 LCOE_Weighted'!$C6495,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L19839,k.a.)","v":240.99219736652674},{"$f":"IF($F6495='4.5. Total LCOE'!$F19455,VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M19455+VLOOKUP($C6495,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M19647+VLOOKUP('4.6 LCOE_Weighted'!$C6495,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M19839,k.a.)","v":0.24099219736652677}]
[{"$f":"'4.5. Total LCOE'!A19537","v":"pellet"},{"$f":"'4.5. Total LCOE'!B19537","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C19537","v":"Saxony-Anhalt"},"sMFH",{"$f":"'4.5. Total LCOE'!E19537","v":"high"},{"$f":"'4.5. Total LCOE'!F19537","v":2023},{"$f":"IF($F6577='4.5. Total LCOE'!$F19537,VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G19537+VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G19729+VLOOKUP('4.6 LCOE_Weighted'!$C6577,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G19921,k.a.)","v":54.618349278980602},{"$f":"IF($F6577='4.5. Total LCOE'!$F19537,VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H19537+VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H19729+VLOOKUP('4.6 LCOE_Weighted'!$C6577,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H19921,k.a.)","v":20.855906999346157},{"$f":"IF($F6577='4.5. Total LCOE'!$F19537,VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I19537+VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I19729+VLOOKUP('4.6 LCOE_Weighted'!$C6577,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I19921,k.a.)","v":22.341368673382991},{"$f":"IF($F6577='4.5. Total LCOE'!$F19537,VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J19537+VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J19729+VLOOKUP('4.6 LCOE_Weighted'!$C6577,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J19921,k.a.)","v":2.1458612663175636},{"$f":"IF($F6577='4.5. Total LCOE'!$F19537,VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K19537+VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K19729+VLOOKUP('4.6 LCOE_Weighted'!$C6577,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K19921,k.a.)","v":100.41825664343749},{"$f":"IF($F6577='4.5. Total LCOE'!$F19537,VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L19537+VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L19729+VLOOKUP('4.6 LCOE_Weighted'!$C6577,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L19921,k.a.)","v":200.37974286146479},{"$f":"IF($F6577='4.5. Total LCOE'!$F19537,VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M19537+VLOOKUP($C6577,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M19729+VLOOKUP('4.6 LCOE_Weighted'!$C6577,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M19921,k.a.)","v":0.20037974286146482}]
[{"$f":"'4.5. Total LCOE'!A19562","v":"pellet"},{"$f":"'4.5. Total LCOE'!B19562","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C19562","v":"Hamburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E19562","v":"high"},{"$f":"'4.5. Total LCOE'!F19562","v":2024},{"$f":"IF($F6602='4.5. Total LCOE'!$F19562,VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G19562+VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G19754+VLOOKUP('4.6 LCOE_Weighted'!$C6602,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G19946,k.a.)","v":24.427074988282442},{"$f":"IF($F6602='4.5. Total LCOE'!$F19562,VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H19562+VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H19754+VLOOKUP('4.6 LCOE_Weighted'!$C6602,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H19946,k.a.)","v":10.229545672574822},{"$f":"IF($F6602='4.5. Total LCOE'!$F19562,VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I19562+VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I19754+VLOOKUP('4.6 LCOE_Weighted'!$C6602,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I19946,k.a.)","v":9.9245395082590715},{"$f":"IF($F6602='4.5. Total LCOE'!$F19562,VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J19562+VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J19754+VLOOKUP('4.6 LCOE_Weighted'!$C6602,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J19946,k.a.)","v":1.051939026967855},{"$f":"IF($F6602='4.5. Total LCOE'!$F19562,VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K19562+VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K19754+VLOOKUP('4.6 LCOE_Weighted'!$C6602,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K19946,k.a.)","v":90.450556340828058},{"$f":"IF($F6602='4.5. Total LCOE'!$F19562,VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L19562+VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L19754+VLOOKUP('4.6 LCOE_Weighted'!$C6602,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L19946,k.a.)","v":136.08365553691226},{"$f":"IF($F6602='4.5. Total LCOE'!$F19562,VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M19562+VLOOKUP($C6602,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M19754+VLOOKUP('4.6 LCOE_Weighted'!$C6602,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M19946,k.a.)","v":0.13608365553691223}]
[{"$f":"'4.5. Total LCOE'!A20032","v":"pellet"},{"$f":"'4.5. Total LCOE'!B20032","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C20032","v":"Berlin"},"sMFH",{"$f":"'4.5. Total LCOE'!E20032","v":"high"},{"$f":"'4.5. Total LCOE'!F20032","v":2026},{"$f":"IF($F6688='4.5. Total LCOE'!$F20032,VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20032+VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G20080+VLOOKUP('4.6 LCOE_Weighted'!$C6688,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G20128,k.a.)","v":57.95225730506268},{"$f":"IF($F6688='4.5. Total LCOE'!$F20032,VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20032+VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H20080+VLOOKUP('4.6 LCOE_Weighted'!$C6688,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H20128,k.a.)","v":20.726811482677682},{"$f":"IF($F6688='4.5. Total LCOE'!$F20032,VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20032+VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I20080+VLOOKUP('4.6 LCOE_Weighted'!$C6688,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I20128,k.a.)","v":23.223636723452259},{"$f":"IF($F6688='4.5. Total LCOE'!$F20032,VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20032+VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J20080+VLOOKUP('4.6 LCOE_Weighted'!$C6688,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J20128,k.a.)","v":2.129002360944364},{"$f":"IF($F6688='4.5. Total LCOE'!$F20032,VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20032+VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K20080+VLOOKUP('4.6 LCOE_Weighted'!$C6688,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K20128,k.a.)","v":80.263934734734534},{"$f":"IF($F6688='4.5. Total LCOE'!$F20032,VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20032+VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L20080+VLOOKUP('4.6 LCOE_Weighted'!$C6688,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L20128,k.a.)","v":184.29564260687152},{"$f":"IF($F6688='4.5. Total LCOE'!$F20032,VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20032+VLOOKUP($C6688,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M20080+VLOOKUP('4.6 LCOE_Weighted'!$C6688,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M20128,k.a.)","v":0.18429564260687148}]
[{"$f":"'4.5. Total LCOE'!A20210","v":"pellet"},{"$f":"'4.5. Total LCOE'!B20210","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C20210","v":"Saxony-Anhalt"},"lMFH",{"$f":"'4.5. Total LCOE'!E20210","v":"high"},{"$f":"'4.5. Total LCOE'!F20210","v":2027},{"$f":"IF($F6770='4.5. Total LCOE'!$F20210,VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20210+VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G20258+VLOOKUP('4.6 LCOE_Weighted'!$C6770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G20306,k.a.)","v":22.679897496545316},{"$f":"IF($F6770='4.5. Total LCOE'!$F20210,VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20210+VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H20258+VLOOKUP('4.6 LCOE_Weighted'!$C6770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H20306,k.a.)","v":9.9133890678798338},{"$f":"IF($F6770='4.5. Total LCOE'!$F20210,VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20210+VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I20258+VLOOKUP('4.6 LCOE_Weighted'!$C6770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I20306,k.a.)","v":9.0251119030968958},{"$f":"IF($F6770='4.5. Total LCOE'!$F20210,VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20210+VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J20258+VLOOKUP('4.6 LCOE_Weighted'!$C6770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J20306,k.a.)","v":1.0176847917046088},{"$f":"IF($F6770='4.5. Total LCOE'!$F20210,VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20210+VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K20258+VLOOKUP('4.6 LCOE_Weighted'!$C6770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K20306,k.a.)","v":80.136043493449819},{"$f":"IF($F6770='4.5. Total LCOE'!$F20210,VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20210+VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L20258+VLOOKUP('4.6 LCOE_Weighted'!$C6770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L20306,k.a.)","v":122.77212675267646},{"$f":"IF($F6770='4.5. Total LCOE'!$F20210,VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20210+VLOOKUP($C6770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M20258+VLOOKUP('4.6 LCOE_Weighted'!$C6770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M20306,k.a.)","v":0.12277212675267647}]
[{"$f":"'4.5. Total LCOE'!A20331","v":"pellet"},{"$f":"'4.5. Total LCOE'!B20331","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C20331","v":"Hesse"},"SFH",{"$f":"'4.5. Total LCOE'!E20331","v":"high"},{"$f":"'4.5. Total LCOE'!F20331","v":2028},{"$f":"IF($F6795='4.5. Total LCOE'!$F20331,VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20331+VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G20379+VLOOKUP('4.6 LCOE_Weighted'!$C6795,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G20427,k.a.)","v":77.912362713673005},{"$f":"IF($F6795='4.5. Total LCOE'!$F20331,VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20331+VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H20379+VLOOKUP('4.6 LCOE_Weighted'!$C6795,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H20427,k.a.)","v":27.318805425439258},{"$f":"IF($F6795='4.5. Total LCOE'!$F20331,VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20331+VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I20379+VLOOKUP('4.6 LCOE_Weighted'!$C6795,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I20427,k.a.)","v":30.78429032013371},{"$f":"IF($F6795='4.5. Total LCOE'!$F20331,VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20331+VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J20379+VLOOKUP('4.6 LCOE_Weighted'!$C6795,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J20427,k.a.)","v":2.8028207158511309},{"$f":"IF($F6795='4.5. Total LCOE'!$F20331,VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20331+VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K20379+VLOOKUP('4.6 LCOE_Weighted'!$C6795,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K20427,k.a.)","v":80.163366550488149},{"$f":"IF($F6795='4.5. Total LCOE'!$F20331,VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20331+VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L20379+VLOOKUP('4.6 LCOE_Weighted'!$C6795,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L20427,k.a.)","v":218.98164572558522},{"$f":"IF($F6795='4.5. Total LCOE'!$F20331,VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20331+VLOOKUP($C6795,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M20379+VLOOKUP('4.6 LCOE_Weighted'!$C6795,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M20427,k.a.)","v":0.21898164572558523}]
[{"$f":"'4.5. Total LCOE'!A20605","v":"pellet"},{"$f":"'4.5. Total LCOE'!B20605","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C20605","v":"Bavaria"},"sMFH",{"$f":"'4.5. Total LCOE'!E20605","v":"high"},{"$f":"'4.5. Total LCOE'!F20605","v":2030},{"$f":"IF($F6877='4.5. Total LCOE'!$F20605,VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20605+VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G20653+VLOOKUP('4.6 LCOE_Weighted'!$C6877,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G20701,k.a.)","v":52.472797001513669},{"$f":"IF($F6877='4.5. Total LCOE'!$F20605,VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20605+VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H20653+VLOOKUP('4.6 LCOE_Weighted'!$C6877,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H20701,k.a.)","v":18.721248990521651},{"$f":"IF($F6877='4.5. Total LCOE'!$F20605,VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20605+VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I20653+VLOOKUP('4.6 LCOE_Weighted'!$C6877,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I20701,k.a.)","v":20.434067320965461},{"$f":"IF($F6877='4.5. Total LCOE'!$F20605,VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20605+VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J20653+VLOOKUP('4.6 LCOE_Weighted'!$C6877,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J20701,k.a.)","v":1.9183938106628378},{"$f":"IF($F6877='4.5. Total LCOE'!$F20605,VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20605+VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K20653+VLOOKUP('4.6 LCOE_Weighted'!$C6877,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K20701,k.a.)","v":80.57160778868365},{"$f":"IF($F6877='4.5. Total LCOE'!$F20605,VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20605+VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L20653+VLOOKUP('4.6 LCOE_Weighted'!$C6877,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L20701,k.a.)","v":174.11811491234727},{"$f":"IF($F6877='4.5. Total LCOE'!$F20605,VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20605+VLOOKUP($C6877,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M20653+VLOOKUP('4.6 LCOE_Weighted'!$C6877,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M20701,k.a.)","v":0.17411811491234727}]
[{"$f":"'4.5. Total LCOE'!A20630","v":"pellet"},{"$f":"'4.5. Total LCOE'!B20630","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C20630","v":"Northrhine-Westphalia"},"lMFH",{"$f":"'4.5. Total LCOE'!E20630","v":"high"},{"$f":"'4.5. Total LCOE'!F20630","v":2030},{"$f":"IF($F6902='4.5. Total LCOE'!$F20630,VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20630+VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G20678+VLOOKUP('4.6 LCOE_Weighted'!$C6902,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G20726,k.a.)","v":24.003348906804632},{"$f":"IF($F6902='4.5. Total LCOE'!$F20630,VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20630+VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H20678+VLOOKUP('4.6 LCOE_Weighted'!$C6902,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H20726,k.a.)","v":9.8832917899924659},{"$f":"IF($F6902='4.5. Total LCOE'!$F20630,VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20630+VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I20678+VLOOKUP('4.6 LCOE_Weighted'!$C6902,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I20726,k.a.)","v":9.3474347760825403},{"$f":"IF($F6902='4.5. Total LCOE'!$F20630,VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20630+VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J20678+VLOOKUP('4.6 LCOE_Weighted'!$C6902,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J20726,k.a.)","v":1.0127553887294396},{"$f":"IF($F6902='4.5. Total LCOE'!$F20630,VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20630+VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K20678+VLOOKUP('4.6 LCOE_Weighted'!$C6902,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K20726,k.a.)","v":80.57160778868365},{"$f":"IF($F6902='4.5. Total LCOE'!$F20630,VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20630+VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L20678+VLOOKUP('4.6 LCOE_Weighted'!$C6902,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L20726,k.a.)","v":124.81843865029272},{"$f":"IF($F6902='4.5. Total LCOE'!$F20630,VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20630+VLOOKUP($C6902,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M20678+VLOOKUP('4.6 LCOE_Weighted'!$C6902,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M20726,k.a.)","v":0.12481843865029274}]
[{"$f":"'4.5. Total LCOE'!A20812","v":"pellet"},{"$f":"'4.5. Total LCOE'!B20812","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C20812","v":"Hesse"},"sMFH",{"$f":"'4.5. Total LCOE'!E20812","v":"mid"},{"$f":"'4.5. Total LCOE'!F20812","v":2023},{"$f":"IF($F6988='4.5. Total LCOE'!$F20812,VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20812+VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G21004+VLOOKUP('4.6 LCOE_Weighted'!$C6988,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G21196,k.a.)","v":56.635998084108216},{"$f":"IF($F6988='4.5. Total LCOE'!$F20812,VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20812+VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H21004+VLOOKUP('4.6 LCOE_Weighted'!$C6988,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H21196,k.a.)","v":20.847879219584229},{"$f":"IF($F6988='4.5. Total LCOE'!$F20812,VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20812+VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I21004+VLOOKUP('4.6 LCOE_Weighted'!$C6988,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I21196,k.a.)","v":23.166678050246823},{"$f":"IF($F6988='4.5. Total LCOE'!$F20812,VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20812+VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J21004+VLOOKUP('4.6 LCOE_Weighted'!$C6988,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J21196,k.a.)","v":2.1450352892144728},{"$f":"IF($F6988='4.5. Total LCOE'!$F20812,VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20812+VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K21004+VLOOKUP('4.6 LCOE_Weighted'!$C6988,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K21196,k.a.)","v":61.124622079493818},{"$f":"IF($F6988='4.5. Total LCOE'!$F20812,VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20812+VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L21004+VLOOKUP('4.6 LCOE_Weighted'!$C6988,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L21196,k.a.)","v":163.92021272264756},{"$f":"IF($F6988='4.5. Total LCOE'!$F20812,VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20812+VLOOKUP($C6988,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M21004+VLOOKUP('4.6 LCOE_Weighted'!$C6988,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M21196,k.a.)","v":0.16392021272264756}]
[{"$f":"'4.5. Total LCOE'!A20894","v":"pellet"},{"$f":"'4.5. Total LCOE'!B20894","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C20894","v":"Bavaria"},"lMFH",{"$f":"'4.5. Total LCOE'!E20894","v":"mid"},{"$f":"'4.5. Total LCOE'!F20894","v":2025},{"$f":"IF($F7070='4.5. Total LCOE'!$F20894,VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20894+VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G21086+VLOOKUP('4.6 LCOE_Weighted'!$C7070,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G21278,k.a.)","v":22.306033955651891},{"$f":"IF($F7070='4.5. Total LCOE'!$F20894,VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20894+VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H21086+VLOOKUP('4.6 LCOE_Weighted'!$C7070,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H21278,k.a.)","v":9.6604876863690912},{"$f":"IF($F7070='4.5. Total LCOE'!$F20894,VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20894+VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I21086+VLOOKUP('4.6 LCOE_Weighted'!$C7070,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I21278,k.a.)","v":9.0010066773313735},{"$f":"IF($F7070='4.5. Total LCOE'!$F20894,VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20894+VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J21086+VLOOKUP('4.6 LCOE_Weighted'!$C7070,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J21278,k.a.)","v":0.992865332373703},{"$f":"IF($F7070='4.5. Total LCOE'!$F20894,VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20894+VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K21086+VLOOKUP('4.6 LCOE_Weighted'!$C7070,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K21278,k.a.)","v":50.985943008106325},{"$f":"IF($F7070='4.5. Total LCOE'!$F20894,VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20894+VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L21086+VLOOKUP('4.6 LCOE_Weighted'!$C7070,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L21278,k.a.)","v":92.946336659832383},{"$f":"IF($F7070='4.5. Total LCOE'!$F20894,VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20894+VLOOKUP($C7070,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M21086+VLOOKUP('4.6 LCOE_Weighted'!$C7070,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M21278,k.a.)","v":9.2946336659832388E-2}]
[{"$f":"'4.5. Total LCOE'!A20919","v":"pellet"},{"$f":"'4.5. Total LCOE'!B20919","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C20919","v":"Rhineland-Palatinate"},"SFH",{"$f":"'4.5. Total LCOE'!E20919","v":"mid"},{"$f":"'4.5. Total LCOE'!F20919","v":2025},{"$f":"IF($F7095='4.5. Total LCOE'!$F20919,VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G20919+VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G21111+VLOOKUP('4.6 LCOE_Weighted'!$C7095,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G21303,k.a.)","v":79.749659391252806},{"$f":"IF($F7095='4.5. Total LCOE'!$F20919,VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H20919+VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H21111+VLOOKUP('4.6 LCOE_Weighted'!$C7095,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H21303,k.a.)","v":28.465686972687724},{"$f":"IF($F7095='4.5. Total LCOE'!$F20919,VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I20919+VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I21111+VLOOKUP('4.6 LCOE_Weighted'!$C7095,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I21303,k.a.)","v":32.18085376014082},{"$f":"IF($F7095='4.5. Total LCOE'!$F20919,VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J20919+VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J21111+VLOOKUP('4.6 LCOE_Weighted'!$C7095,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J21303,k.a.)","v":2.9255866447883152},{"$f":"IF($F7095='4.5. Total LCOE'!$F20919,VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K20919+VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K21111+VLOOKUP('4.6 LCOE_Weighted'!$C7095,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K21303,k.a.)","v":51.036928951114433},{"$f":"IF($F7095='4.5. Total LCOE'!$F20919,VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L20919+VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L21111+VLOOKUP('4.6 LCOE_Weighted'!$C7095,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L21303,k.a.)","v":194.35871571998408},{"$f":"IF($F7095='4.5. Total LCOE'!$F20919,VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M20919+VLOOKUP($C7095,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M21111+VLOOKUP('4.6 LCOE_Weighted'!$C7095,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M21303,k.a.)","v":0.19435871571998409}]
[{"$f":"'4.5. Total LCOE'!A21485","v":"pellet"},{"$f":"'4.5. Total LCOE'!B21485","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C21485","v":"Hesse"},"lMFH",{"$f":"'4.5. Total LCOE'!E21485","v":"mid"},{"$f":"'4.5. Total LCOE'!F21485","v":2027},{"$f":"IF($F7181='4.5. Total LCOE'!$F21485,VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G21485+VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G21533+VLOOKUP('4.6 LCOE_Weighted'!$C7181,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G21581,k.a.)","v":23.338214058859457},{"$f":"IF($F7181='4.5. Total LCOE'!$F21485,VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H21485+VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H21533+VLOOKUP('4.6 LCOE_Weighted'!$C7181,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H21581,k.a.)","v":9.8448474587302996},{"$f":"IF($F7181='4.5. Total LCOE'!$F21485,VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I21485+VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I21533+VLOOKUP('4.6 LCOE_Weighted'!$C7181,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I21581,k.a.)","v":9.2870787238663546},{"$f":"IF($F7181='4.5. Total LCOE'!$F21485,VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J21485+VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J21533+VLOOKUP('4.6 LCOE_Weighted'!$C7181,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J21581,k.a.)","v":1.0106484741796111},{"$f":"IF($F7181='4.5. Total LCOE'!$F21485,VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K21485+VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K21533+VLOOKUP('4.6 LCOE_Weighted'!$C7181,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K21581,k.a.)","v":46.921224715784135},{"$f":"IF($F7181='4.5. Total LCOE'!$F21485,VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L21485+VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L21533+VLOOKUP('4.6 LCOE_Weighted'!$C7181,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L21581,k.a.)","v":90.402013431419846},{"$f":"IF($F7181='4.5. Total LCOE'!$F21485,VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M21485+VLOOKUP($C7181,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M21533+VLOOKUP('4.6 LCOE_Weighted'!$C7181,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M21581,k.a.)","v":9.0402013431419848E-2}]
[{"$f":"'4.5. Total LCOE'!A21759","v":"pellet"},{"$f":"'4.5. Total LCOE'!B21759","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C21759","v":"Berlin"},"SFH",{"$f":"'4.5. Total LCOE'!E21759","v":"mid"},{"$f":"'4.5. Total LCOE'!F21759","v":2029},{"$f":"IF($F7263='4.5. Total LCOE'!$F21759,VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G21759+VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G21807+VLOOKUP('4.6 LCOE_Weighted'!$C7263,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G21855,k.a.)","v":80.384295857028491},{"$f":"IF($F7263='4.5. Total LCOE'!$F21759,VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H21759+VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H21807+VLOOKUP('4.6 LCOE_Weighted'!$C7263,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H21855,k.a.)","v":27.835790067384742},{"$f":"IF($F7263='4.5. Total LCOE'!$F21759,VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I21759+VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I21807+VLOOKUP('4.6 LCOE_Weighted'!$C7263,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I21855,k.a.)","v":31.532905370291289},{"$f":"IF($F7263='4.5. Total LCOE'!$F21759,VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J21759+VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J21807+VLOOKUP('4.6 LCOE_Weighted'!$C7263,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J21855,k.a.)","v":2.8541348538582216},{"$f":"IF($F7263='4.5. Total LCOE'!$F21759,VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K21759+VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K21807+VLOOKUP('4.6 LCOE_Weighted'!$C7263,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K21855,k.a.)","v":44.795974131254511},{"$f":"IF($F7263='4.5. Total LCOE'!$F21759,VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L21759+VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L21807+VLOOKUP('4.6 LCOE_Weighted'!$C7263,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L21855,k.a.)","v":187.40310027981724},{"$f":"IF($F7263='4.5. Total LCOE'!$F21759,VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M21759+VLOOKUP($C7263,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M21807+VLOOKUP('4.6 LCOE_Weighted'!$C7263,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M21855,k.a.)","v":0.18740310027981724}]
[{"$f":"'4.5. Total LCOE'!A21784","v":"pellet"},{"$f":"'4.5. Total LCOE'!B21784","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C21784","v":"Rhineland-Palatinate"},"sMFH",{"$f":"'4.5. Total LCOE'!E21784","v":"mid"},{"$f":"'4.5. Total LCOE'!F21784","v":2029},{"$f":"IF($F7288='4.5. Total LCOE'!$F21784,VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G21784+VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G21832+VLOOKUP('4.6 LCOE_Weighted'!$C7288,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G21880,k.a.)","v":56.25915488802972},{"$f":"IF($F7288='4.5. Total LCOE'!$F21784,VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H21784+VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H21832+VLOOKUP('4.6 LCOE_Weighted'!$C7288,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H21880,k.a.)","v":19.907537528791764},{"$f":"IF($F7288='4.5. Total LCOE'!$F21784,VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I21784+VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I21832+VLOOKUP('4.6 LCOE_Weighted'!$C7288,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I21880,k.a.)","v":22.069168963699877},{"$f":"IF($F7288='4.5. Total LCOE'!$F21784,VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J21784+VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J21832+VLOOKUP('4.6 LCOE_Weighted'!$C7288,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J21880,k.a.)","v":2.0412137244126525},{"$f":"IF($F7288='4.5. Total LCOE'!$F21784,VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K21784+VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K21832+VLOOKUP('4.6 LCOE_Weighted'!$C7288,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K21880,k.a.)","v":44.795974131254503},{"$f":"IF($F7288='4.5. Total LCOE'!$F21784,VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L21784+VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L21832+VLOOKUP('4.6 LCOE_Weighted'!$C7288,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L21880,k.a.)","v":145.0730492361885},{"$f":"IF($F7288='4.5. Total LCOE'!$F21784,VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M21784+VLOOKUP($C7288,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M21832+VLOOKUP('4.6 LCOE_Weighted'!$C7288,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M21880,k.a.)","v":0.14507304923618849}]
[{"$f":"'4.5. Total LCOE'!A22058","v":"pellet"},{"$f":"'4.5. Total LCOE'!B22058","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C22058","v":"Hamburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E22058","v":"low"},{"$f":"'4.5. Total LCOE'!F22058","v":2022},{"$f":"IF($F7370='4.5. Total LCOE'!$F22058,VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G22058+VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G22250+VLOOKUP('4.6 LCOE_Weighted'!$C7370,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G22442,k.a.)","v":24.574522121008492},{"$f":"IF($F7370='4.5. Total LCOE'!$F22058,VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H22058+VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H22250+VLOOKUP('4.6 LCOE_Weighted'!$C7370,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H22442,k.a.)","v":10.418981703548431},{"$f":"IF($F7370='4.5. Total LCOE'!$F22058,VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I22058+VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I22250+VLOOKUP('4.6 LCOE_Weighted'!$C7370,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I22442,k.a.)","v":10.119324157619918},{"$f":"IF($F7370='4.5. Total LCOE'!$F22058,VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J22058+VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J22250+VLOOKUP('4.6 LCOE_Weighted'!$C7370,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J22442,k.a.)","v":1.0725849797948253},{"$f":"IF($F7370='4.5. Total LCOE'!$F22058,VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K22058+VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K22250+VLOOKUP('4.6 LCOE_Weighted'!$C7370,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K22442,k.a.)","v":44.822537782805867},{"$f":"IF($F7370='4.5. Total LCOE'!$F22058,VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L22058+VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L22250+VLOOKUP('4.6 LCOE_Weighted'!$C7370,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L22442,k.a.)","v":91.007950744777546},{"$f":"IF($F7370='4.5. Total LCOE'!$F22058,VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M22058+VLOOKUP($C7370,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M22250+VLOOKUP('4.6 LCOE_Weighted'!$C7370,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M22442,k.a.)","v":9.1007950744777549E-2}]
[{"$f":"'4.5. Total LCOE'!A22083","v":"pellet"},{"$f":"'4.5. Total LCOE'!B22083","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C22083","v":"Schleswig-Holstein"},"SFH",{"$f":"'4.5. Total LCOE'!E22083","v":"low"},{"$f":"'4.5. Total LCOE'!F22083","v":2022},{"$f":"IF($F7395='4.5. Total LCOE'!$F22083,VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G22083+VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G22275+VLOOKUP('4.6 LCOE_Weighted'!$C7395,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G22467,k.a.)","v":78.408768472287562},{"$f":"IF($F7395='4.5. Total LCOE'!$F22083,VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H22083+VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H22275+VLOOKUP('4.6 LCOE_Weighted'!$C7395,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H22467,k.a.)","v":28.703032621409697},{"$f":"IF($F7395='4.5. Total LCOE'!$F22083,VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I22083+VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I22275+VLOOKUP('4.6 LCOE_Weighted'!$C7395,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I22467,k.a.)","v":32.287250228664256},{"$f":"IF($F7395='4.5. Total LCOE'!$F22083,VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J22083+VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J22275+VLOOKUP('4.6 LCOE_Weighted'!$C7395,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J22467,k.a.)","v":2.9548417052887128},{"$f":"IF($F7395='4.5. Total LCOE'!$F22083,VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K22083+VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K22275+VLOOKUP('4.6 LCOE_Weighted'!$C7395,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K22467,k.a.)","v":44.822537782805874},{"$f":"IF($F7395='4.5. Total LCOE'!$F22083,VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L22083+VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L22275+VLOOKUP('4.6 LCOE_Weighted'!$C7395,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L22467,k.a.)","v":187.17643081045611},{"$f":"IF($F7395='4.5. Total LCOE'!$F22083,VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M22083+VLOOKUP($C7395,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M22275+VLOOKUP('4.6 LCOE_Weighted'!$C7395,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M22467,k.a.)","v":0.1871764308104561}]
[{"$f":"'4.5. Total LCOE'!A22169","v":"pellet"},{"$f":"'4.5. Total LCOE'!B22169","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C22169","v":"Rhineland-Palatinate"},"lMFH",{"$f":"'4.5. Total LCOE'!E22169","v":"low"},{"$f":"'4.5. Total LCOE'!F22169","v":2024},{"$f":"IF($F7481='4.5. Total LCOE'!$F22169,VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G22169+VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G22361+VLOOKUP('4.6 LCOE_Weighted'!$C7481,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G22553,k.a.)","v":23.87431425749687},{"$f":"IF($F7481='4.5. Total LCOE'!$F22169,VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H22169+VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H22361+VLOOKUP('4.6 LCOE_Weighted'!$C7481,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H22553,k.a.)","v":10.252253630237316},{"$f":"IF($F7481='4.5. Total LCOE'!$F22169,VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I22169+VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I22361+VLOOKUP('4.6 LCOE_Weighted'!$C7481,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I22553,k.a.)","v":9.6999569205392113},{"$f":"IF($F7481='4.5. Total LCOE'!$F22169,VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J22169+VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J22361+VLOOKUP('4.6 LCOE_Weighted'!$C7481,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J22553,k.a.)","v":1.0542741636056385},{"$f":"IF($F7481='4.5. Total LCOE'!$F22169,VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K22169+VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K22361+VLOOKUP('4.6 LCOE_Weighted'!$C7481,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K22553,k.a.)","v":46.328471787897556},{"$f":"IF($F7481='4.5. Total LCOE'!$F22169,VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L22169+VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L22361+VLOOKUP('4.6 LCOE_Weighted'!$C7481,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L22553,k.a.)","v":91.209270759776587},{"$f":"IF($F7481='4.5. Total LCOE'!$F22169,VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M22169+VLOOKUP($C7481,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M22361+VLOOKUP('4.6 LCOE_Weighted'!$C7481,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M22553,k.a.)","v":9.1209270759776584E-2}]
[{"$f":"'4.5. Total LCOE'!A22635","v":"pellet"},{"$f":"'4.5. Total LCOE'!B22635","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C22635","v":"Hesse"},"SFH",{"$f":"'4.5. Total LCOE'!E22635","v":"low"},{"$f":"'4.5. Total LCOE'!F22635","v":2026},{"$f":"IF($F7563='4.5. Total LCOE'!$F22635,VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G22635+VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G22683+VLOOKUP('4.6 LCOE_Weighted'!$C7563,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G22731,k.a.)","v":78.388405663043727},{"$f":"IF($F7563='4.5. Total LCOE'!$F22635,VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H22635+VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H22683+VLOOKUP('4.6 LCOE_Weighted'!$C7563,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H22731,k.a.)","v":27.84416706823616},{"$f":"IF($F7563='4.5. Total LCOE'!$F22635,VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I22635+VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I22683+VLOOKUP('4.6 LCOE_Weighted'!$C7563,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I22731,k.a.)","v":31.413165614346148},{"$f":"IF($F7563='4.5. Total LCOE'!$F22635,VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J22635+VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J22683+VLOOKUP('4.6 LCOE_Weighted'!$C7563,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J22731,k.a.)","v":2.8600779949365229},{"$f":"IF($F7563='4.5. Total LCOE'!$F22635,VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K22635+VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K22683+VLOOKUP('4.6 LCOE_Weighted'!$C7563,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K22731,k.a.)","v":43.211979293121622},{"$f":"IF($F7563='4.5. Total LCOE'!$F22635,VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L22635+VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L22683+VLOOKUP('4.6 LCOE_Weighted'!$C7563,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L22731,k.a.)","v":183.7177956336842},{"$f":"IF($F7563='4.5. Total LCOE'!$F22635,VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M22635+VLOOKUP($C7563,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M22683+VLOOKUP('4.6 LCOE_Weighted'!$C7563,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M22731,k.a.)","v":0.18371779563368421}]
[{"$f":"'4.5. Total LCOE'!A22660","v":"pellet"},{"$f":"'4.5. Total LCOE'!B22660","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C22660","v":"Schleswig-Holstein"},"sMFH",{"$f":"'4.5. Total LCOE'!E22660","v":"low"},{"$f":"'4.5. Total LCOE'!F22660","v":2026},{"$f":"IF($F7588='4.5. Total LCOE'!$F22660,VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G22660+VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G22708+VLOOKUP('4.6 LCOE_Weighted'!$C7588,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G22756,k.a.)","v":55.144737732445321},{"$f":"IF($F7588='4.5. Total LCOE'!$F22660,VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H22660+VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H22708+VLOOKUP('4.6 LCOE_Weighted'!$C7588,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H22756,k.a.)","v":20.091621985266471},{"$f":"IF($F7588='4.5. Total LCOE'!$F22660,VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I22660+VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I22708+VLOOKUP('4.6 LCOE_Weighted'!$C7588,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I22756,k.a.)","v":22.098558638827733},{"$f":"IF($F7588='4.5. Total LCOE'!$F22660,VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J22660+VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J22708+VLOOKUP('4.6 LCOE_Weighted'!$C7588,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J22756,k.a.)","v":2.0637574031868358},{"$f":"IF($F7588='4.5. Total LCOE'!$F22660,VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K22660+VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K22708+VLOOKUP('4.6 LCOE_Weighted'!$C7588,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K22756,k.a.)","v":43.168810482638982},{"$f":"IF($F7588='4.5. Total LCOE'!$F22660,VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L22660+VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L22708+VLOOKUP('4.6 LCOE_Weighted'!$C7588,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L22756,k.a.)","v":142.56748624236533},{"$f":"IF($F7588='4.5. Total LCOE'!$F22660,VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M22660+VLOOKUP($C7588,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M22708+VLOOKUP('4.6 LCOE_Weighted'!$C7588,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M22756,k.a.)","v":0.14256748624236534}]
[{"$f":"'4.5. Total LCOE'!A22938","v":"pellet"},{"$f":"'4.5. Total LCOE'!B22938","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C22938","v":"Saarland"},"SFH",{"$f":"'4.5. Total LCOE'!E22938","v":"low"},{"$f":"'4.5. Total LCOE'!F22938","v":2028},{"$f":"IF($F7674='4.5. Total LCOE'!$F22938,VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G22938+VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G22986+VLOOKUP('4.6 LCOE_Weighted'!$C7674,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23034,k.a.)","v":79.710317580934955},{"$f":"IF($F7674='4.5. Total LCOE'!$F22938,VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H22938+VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H22986+VLOOKUP('4.6 LCOE_Weighted'!$C7674,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23034,k.a.)","v":27.875177781572742},{"$f":"IF($F7674='4.5. Total LCOE'!$F22938,VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I22938+VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I22986+VLOOKUP('4.6 LCOE_Weighted'!$C7674,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23034,k.a.)","v":31.494688037370125},{"$f":"IF($F7674='4.5. Total LCOE'!$F22938,VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J22938+VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J22986+VLOOKUP('4.6 LCOE_Weighted'!$C7674,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23034,k.a.)","v":2.8599027127105447},{"$f":"IF($F7674='4.5. Total LCOE'!$F22938,VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K22938+VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K22986+VLOOKUP('4.6 LCOE_Weighted'!$C7674,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23034,k.a.)","v":42.484891698871756},{"$f":"IF($F7674='4.5. Total LCOE'!$F22938,VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L22938+VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L22986+VLOOKUP('4.6 LCOE_Weighted'!$C7674,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23034,k.a.)","v":184.42497781146011},{"$f":"IF($F7674='4.5. Total LCOE'!$F22938,VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M22938+VLOOKUP($C7674,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M22986+VLOOKUP('4.6 LCOE_Weighted'!$C7674,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23034,k.a.)","v":0.18442497781146011}]
[{"$f":"'4.5. Total LCOE'!A23065","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23065","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23065","v":"Hamburg"},"sMFH",{"$f":"'4.5. Total LCOE'!E23065","v":"low"},{"$f":"'4.5. Total LCOE'!F23065","v":2029},{"$f":"IF($F7705='4.5. Total LCOE'!$F23065,VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23065+VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23113+VLOOKUP('4.6 LCOE_Weighted'!$C7705,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23161,k.a.)","v":57.806369162151256},{"$f":"IF($F7705='4.5. Total LCOE'!$F23065,VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23065+VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23113+VLOOKUP('4.6 LCOE_Weighted'!$C7705,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23161,k.a.)","v":19.938772886943703},{"$f":"IF($F7705='4.5. Total LCOE'!$F23065,VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23065+VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23113+VLOOKUP('4.6 LCOE_Weighted'!$C7705,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23161,k.a.)","v":22.676105440200374},{"$f":"IF($F7705='4.5. Total LCOE'!$F23065,VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23065+VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23113+VLOOKUP('4.6 LCOE_Weighted'!$C7705,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23161,k.a.)","v":2.0444164330175951},{"$f":"IF($F7705='4.5. Total LCOE'!$F23065,VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23065+VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23113+VLOOKUP('4.6 LCOE_Weighted'!$C7705,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23161,k.a.)","v":42.350523468364258},{"$f":"IF($F7705='4.5. Total LCOE'!$F23065,VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23065+VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23113+VLOOKUP('4.6 LCOE_Weighted'!$C7705,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23161,k.a.)","v":144.81618739067719},{"$f":"IF($F7705='4.5. Total LCOE'!$F23065,VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23065+VLOOKUP($C7705,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23113+VLOOKUP('4.6 LCOE_Weighted'!$C7705,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23161,k.a.)","v":0.1448161873906772}]
[{"$f":"'4.5. Total LCOE'!A23210","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23210","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23210","v":"Hamburg"},"lMFH",{"$f":"'4.5. Total LCOE'!E23210","v":"low"},{"$f":"'4.5. Total LCOE'!F23210","v":2030},{"$f":"IF($F7754='4.5. Total LCOE'!$F23210,VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23210+VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23258+VLOOKUP('4.6 LCOE_Weighted'!$C7754,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23306,k.a.)","v":23.984733590104291},{"$f":"IF($F7754='4.5. Total LCOE'!$F23210,VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23210+VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23258+VLOOKUP('4.6 LCOE_Weighted'!$C7754,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23306,k.a.)","v":9.6612375796539993},{"$f":"IF($F7754='4.5. Total LCOE'!$F23210,VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23210+VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23258+VLOOKUP('4.6 LCOE_Weighted'!$C7754,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23306,k.a.)","v":9.3401855601765398},{"$f":"IF($F7754='4.5. Total LCOE'!$F23210,VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23210+VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23258+VLOOKUP('4.6 LCOE_Weighted'!$C7754,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23306,k.a.)","v":0.99000116848694342},{"$f":"IF($F7754='4.5. Total LCOE'!$F23210,VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23210+VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23258+VLOOKUP('4.6 LCOE_Weighted'!$C7754,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23306,k.a.)","v":42.360614379408375},{"$f":"IF($F7754='4.5. Total LCOE'!$F23210,VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23210+VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23258+VLOOKUP('4.6 LCOE_Weighted'!$C7754,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23306,k.a.)","v":86.336772277830164},{"$f":"IF($F7754='4.5. Total LCOE'!$F23210,VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23210+VLOOKUP($C7754,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23258+VLOOKUP('4.6 LCOE_Weighted'!$C7754,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23306,k.a.)","v":8.6336772277830154E-2}]
[{"$f":"'4.5. Total LCOE'!A23211","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23211","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23211","v":"Hesse"},"SFH",{"$f":"'4.5. Total LCOE'!E23211","v":"low"},{"$f":"'4.5. Total LCOE'!F23211","v":2030},{"$f":"IF($F7755='4.5. Total LCOE'!$F23211,VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23211+VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23259+VLOOKUP('4.6 LCOE_Weighted'!$C7755,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23307,k.a.)","v":77.436319764302311},{"$f":"IF($F7755='4.5. Total LCOE'!$F23211,VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23211+VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23259+VLOOKUP('4.6 LCOE_Weighted'!$C7755,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23307,k.a.)","v":26.793443782642345},{"$f":"IF($F7755='4.5. Total LCOE'!$F23211,VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23211+VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23259+VLOOKUP('4.6 LCOE_Weighted'!$C7755,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23307,k.a.)","v":30.155415025921265},{"$f":"IF($F7755='4.5. Total LCOE'!$F23211,VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23211+VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23259+VLOOKUP('4.6 LCOE_Weighted'!$C7755,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23307,k.a.)","v":2.7455634367657402},{"$f":"IF($F7755='4.5. Total LCOE'!$F23211,VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23211+VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23259+VLOOKUP('4.6 LCOE_Weighted'!$C7755,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23307,k.a.)","v":42.402974993787794},{"$f":"IF($F7755='4.5. Total LCOE'!$F23211,VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23211+VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23259+VLOOKUP('4.6 LCOE_Weighted'!$C7755,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23307,k.a.)","v":179.53371700341944},{"$f":"IF($F7755='4.5. Total LCOE'!$F23211,VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23211+VLOOKUP($C7755,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23259+VLOOKUP('4.6 LCOE_Weighted'!$C7755,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23307,k.a.)","v":0.17953371700341944}]
[{"$f":"'4.5. Total LCOE'!A23212","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23212","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23212","v":"Hesse"},"sMFH",{"$f":"'4.5. Total LCOE'!E23212","v":"low"},{"$f":"'4.5. Total LCOE'!F23212","v":2030},{"$f":"IF($F7756='4.5. Total LCOE'!$F23212,VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23212+VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23260+VLOOKUP('4.6 LCOE_Weighted'!$C7756,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23308,k.a.)","v":55.443063320049774},{"$f":"IF($F7756='4.5. Total LCOE'!$F23212,VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23212+VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23260+VLOOKUP('4.6 LCOE_Weighted'!$C7756,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23308,k.a.)","v":19.509024590803588},{"$f":"IF($F7756='4.5. Total LCOE'!$F23212,VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23212+VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23260+VLOOKUP('4.6 LCOE_Weighted'!$C7756,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23308,k.a.)","v":21.590754697710636},{"$f":"IF($F7756='4.5. Total LCOE'!$F23212,VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23212+VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23260+VLOOKUP('4.6 LCOE_Weighted'!$C7756,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23308,k.a.)","v":1.9991183305139009},{"$f":"IF($F7756='4.5. Total LCOE'!$F23212,VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23212+VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23260+VLOOKUP('4.6 LCOE_Weighted'!$C7756,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23308,k.a.)","v":42.402974993787794},{"$f":"IF($F7756='4.5. Total LCOE'!$F23212,VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23212+VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23260+VLOOKUP('4.6 LCOE_Weighted'!$C7756,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23308,k.a.)","v":140.94493593286569},{"$f":"IF($F7756='4.5. Total LCOE'!$F23212,VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23212+VLOOKUP($C7756,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23260+VLOOKUP('4.6 LCOE_Weighted'!$C7756,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23308,k.a.)","v":0.14094493593286567}]
[{"$f":"'4.5. Total LCOE'!A23213","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23213","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23213","v":"Hesse"},"lMFH",{"$f":"'4.5. Total LCOE'!E23213","v":"low"},{"$f":"'4.5. Total LCOE'!F23213","v":2030},{"$f":"IF($F7757='4.5. Total LCOE'!$F23213,VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23213+VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23261+VLOOKUP('4.6 LCOE_Weighted'!$C7757,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23309,k.a.)","v":23.124971493854645},{"$f":"IF($F7757='4.5. Total LCOE'!$F23213,VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23213+VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23261+VLOOKUP('4.6 LCOE_Weighted'!$C7757,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23309,k.a.)","v":9.5635661027665755},{"$f":"IF($F7757='4.5. Total LCOE'!$F23213,VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23213+VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23261+VLOOKUP('4.6 LCOE_Weighted'!$C7757,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23309,k.a.)","v":9.0053751906383397},{"$f":"IF($F7757='4.5. Total LCOE'!$F23213,VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23213+VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23261+VLOOKUP('4.6 LCOE_Weighted'!$C7757,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23309,k.a.)","v":0.97999262916170982},{"$f":"IF($F7757='4.5. Total LCOE'!$F23213,VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23213+VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23261+VLOOKUP('4.6 LCOE_Weighted'!$C7757,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23309,k.a.)","v":42.402974993787794},{"$f":"IF($F7757='4.5. Total LCOE'!$F23213,VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23213+VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23261+VLOOKUP('4.6 LCOE_Weighted'!$C7757,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23309,k.a.)","v":85.076880410209071},{"$f":"IF($F7757='4.5. Total LCOE'!$F23213,VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23213+VLOOKUP($C7757,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23261+VLOOKUP('4.6 LCOE_Weighted'!$C7757,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23309,k.a.)","v":8.5076880410209069E-2}]
[{"$f":"'4.5. Total LCOE'!A23214","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23214","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23214","v":"Mecklenburg-Western Pomerania"},"SFH",{"$f":"'4.5. Total LCOE'!E23214","v":"low"},{"$f":"'4.5. Total LCOE'!F23214","v":2030},{"$f":"IF($F7758='4.5. Total LCOE'!$F23214,VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23214+VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23262+VLOOKUP('4.6 LCOE_Weighted'!$C7758,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23310,k.a.)","v":75.806220190852088},{"$f":"IF($F7758='4.5. Total LCOE'!$F23214,VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23214+VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23262+VLOOKUP('4.6 LCOE_Weighted'!$C7758,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23310,k.a.)","v":26.441069862307813},{"$f":"IF($F7758='4.5. Total LCOE'!$F23214,VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23214+VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23262+VLOOKUP('4.6 LCOE_Weighted'!$C7758,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23310,k.a.)","v":29.520618210672446},{"$f":"IF($F7758='4.5. Total LCOE'!$F23214,VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23214+VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23262+VLOOKUP('4.6 LCOE_Weighted'!$C7758,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23310,k.a.)","v":2.7094551649217511},{"$f":"IF($F7758='4.5. Total LCOE'!$F23214,VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23214+VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23262+VLOOKUP('4.6 LCOE_Weighted'!$C7758,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23310,k.a.)","v":42.31825376502897},{"$f":"IF($F7758='4.5. Total LCOE'!$F23214,VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23214+VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23262+VLOOKUP('4.6 LCOE_Weighted'!$C7758,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23310,k.a.)","v":176.79561719378307},{"$f":"IF($F7758='4.5. Total LCOE'!$F23214,VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23214+VLOOKUP($C7758,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23262+VLOOKUP('4.6 LCOE_Weighted'!$C7758,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23310,k.a.)","v":0.17679561719378306}]
[{"$f":"'4.5. Total LCOE'!A23215","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23215","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23215","v":"Mecklenburg-Western Pomerania"},"sMFH",{"$f":"'4.5. Total LCOE'!E23215","v":"low"},{"$f":"'4.5. Total LCOE'!F23215","v":2030},{"$f":"IF($F7759='4.5. Total LCOE'!$F23215,VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23215+VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23263+VLOOKUP('4.6 LCOE_Weighted'!$C7759,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23311,k.a.)","v":53.840720752913668},{"$f":"IF($F7759='4.5. Total LCOE'!$F23215,VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23215+VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23263+VLOOKUP('4.6 LCOE_Weighted'!$C7759,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23311,k.a.)","v":19.20997199832027},{"$f":"IF($F7759='4.5. Total LCOE'!$F23215,VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23215+VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23263+VLOOKUP('4.6 LCOE_Weighted'!$C7759,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23311,k.a.)","v":20.966767074425313},{"$f":"IF($F7759='4.5. Total LCOE'!$F23215,VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23215+VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23263+VLOOKUP('4.6 LCOE_Weighted'!$C7759,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23311,k.a.)","v":1.9684739732504979},{"$f":"IF($F7759='4.5. Total LCOE'!$F23215,VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23215+VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23263+VLOOKUP('4.6 LCOE_Weighted'!$C7759,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23311,k.a.)","v":42.31825376502897},{"$f":"IF($F7759='4.5. Total LCOE'!$F23215,VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23215+VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23263+VLOOKUP('4.6 LCOE_Weighted'!$C7759,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23311,k.a.)","v":138.30418756393874},{"$f":"IF($F7759='4.5. Total LCOE'!$F23215,VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23215+VLOOKUP($C7759,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23263+VLOOKUP('4.6 LCOE_Weighted'!$C7759,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23311,k.a.)","v":0.13830418756393875}]
[{"$f":"'4.5. Total LCOE'!A23216","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23216","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23216","v":"Mecklenburg-Western Pomerania"},"lMFH",{"$f":"'4.5. Total LCOE'!E23216","v":"low"},{"$f":"'4.5. Total LCOE'!F23216","v":2030},{"$f":"IF($F7760='4.5. Total LCOE'!$F23216,VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23216+VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23264+VLOOKUP('4.6 LCOE_Weighted'!$C7760,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23312,k.a.)","v":22.548470434117529},{"$f":"IF($F7760='4.5. Total LCOE'!$F23216,VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23216+VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23264+VLOOKUP('4.6 LCOE_Weighted'!$C7760,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23312,k.a.)","v":9.4515594821136055},{"$f":"IF($F7760='4.5. Total LCOE'!$F23216,VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23216+VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23264+VLOOKUP('4.6 LCOE_Weighted'!$C7760,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23312,k.a.)","v":8.7808729315928336},{"$f":"IF($F7760='4.5. Total LCOE'!$F23216,VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23216+VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23264+VLOOKUP('4.6 LCOE_Weighted'!$C7760,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23312,k.a.)","v":0.96851514665385419},{"$f":"IF($F7760='4.5. Total LCOE'!$F23216,VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23216+VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23264+VLOOKUP('4.6 LCOE_Weighted'!$C7760,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23312,k.a.)","v":42.31825376502897},{"$f":"IF($F7760='4.5. Total LCOE'!$F23216,VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23216+VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23264+VLOOKUP('4.6 LCOE_Weighted'!$C7760,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23312,k.a.)","v":84.067671759506794},{"$f":"IF($F7760='4.5. Total LCOE'!$F23216,VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23216+VLOOKUP($C7760,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23264+VLOOKUP('4.6 LCOE_Weighted'!$C7760,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23312,k.a.)","v":8.4067671759506801E-2}]
[{"$f":"'4.5. Total LCOE'!A23217","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23217","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23217","v":"Lower Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E23217","v":"low"},{"$f":"'4.5. Total LCOE'!F23217","v":2030},{"$f":"IF($F7761='4.5. Total LCOE'!$F23217,VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23217+VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23265+VLOOKUP('4.6 LCOE_Weighted'!$C7761,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23313,k.a.)","v":78.106611408773219},{"$f":"IF($F7761='4.5. Total LCOE'!$F23217,VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23217+VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23265+VLOOKUP('4.6 LCOE_Weighted'!$C7761,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23313,k.a.)","v":27.082759934455339},{"$f":"IF($F7761='4.5. Total LCOE'!$F23217,VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23217+VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23265+VLOOKUP('4.6 LCOE_Weighted'!$C7761,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23313,k.a.)","v":30.416441412363071},{"$f":"IF($F7761='4.5. Total LCOE'!$F23217,VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23217+VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23265+VLOOKUP('4.6 LCOE_Weighted'!$C7761,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23313,k.a.)","v":2.7752100866897829},{"$f":"IF($F7761='4.5. Total LCOE'!$F23217,VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23217+VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23265+VLOOKUP('4.6 LCOE_Weighted'!$C7761,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23313,k.a.)","v":42.31825376502897},{"$f":"IF($F7761='4.5. Total LCOE'!$F23217,VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23217+VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23265+VLOOKUP('4.6 LCOE_Weighted'!$C7761,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23313,k.a.)","v":180.6992766073104},{"$f":"IF($F7761='4.5. Total LCOE'!$F23217,VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23217+VLOOKUP($C7761,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23265+VLOOKUP('4.6 LCOE_Weighted'!$C7761,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23313,k.a.)","v":0.18069927660731042}]
[{"$f":"'4.5. Total LCOE'!A23218","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23218","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23218","v":"Lower Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E23218","v":"low"},{"$f":"'4.5. Total LCOE'!F23218","v":2030},{"$f":"IF($F7762='4.5. Total LCOE'!$F23218,VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23218+VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23266+VLOOKUP('4.6 LCOE_Weighted'!$C7762,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23314,k.a.)","v":55.472249505433972},{"$f":"IF($F7762='4.5. Total LCOE'!$F23218,VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23218+VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23266+VLOOKUP('4.6 LCOE_Weighted'!$C7762,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23314,k.a.)","v":19.676172813255008},{"$f":"IF($F7762='4.5. Total LCOE'!$F23218,VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23218+VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23266+VLOOKUP('4.6 LCOE_Weighted'!$C7762,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23314,k.a.)","v":21.602120443603042},{"$f":"IF($F7762='4.5. Total LCOE'!$F23218,VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23218+VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23266+VLOOKUP('4.6 LCOE_Weighted'!$C7762,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23314,k.a.)","v":2.0162462537404142},{"$f":"IF($F7762='4.5. Total LCOE'!$F23218,VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23218+VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23266+VLOOKUP('4.6 LCOE_Weighted'!$C7762,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23314,k.a.)","v":42.31825376502897},{"$f":"IF($F7762='4.5. Total LCOE'!$F23218,VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23218+VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23266+VLOOKUP('4.6 LCOE_Weighted'!$C7762,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23314,k.a.)","v":141.08504278106142},{"$f":"IF($F7762='4.5. Total LCOE'!$F23218,VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23218+VLOOKUP($C7762,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23266+VLOOKUP('4.6 LCOE_Weighted'!$C7762,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23314,k.a.)","v":0.1410850427810614}]
[{"$f":"'4.5. Total LCOE'!A23219","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23219","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23219","v":"Lower Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E23219","v":"low"},{"$f":"'4.5. Total LCOE'!F23219","v":2030},{"$f":"IF($F7763='4.5. Total LCOE'!$F23219,VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23219+VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23267+VLOOKUP('4.6 LCOE_Weighted'!$C7763,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23315,k.a.)","v":23.231765075668783},{"$f":"IF($F7763='4.5. Total LCOE'!$F23219,VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23219+VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23267+VLOOKUP('4.6 LCOE_Weighted'!$C7763,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23315,k.a.)","v":9.6809364293236673},{"$f":"IF($F7763='4.5. Total LCOE'!$F23219,VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23219+VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23267+VLOOKUP('4.6 LCOE_Weighted'!$C7763,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23315,k.a.)","v":9.0469629725927518},{"$f":"IF($F7763='4.5. Total LCOE'!$F23219,VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23219+VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23267+VLOOKUP('4.6 LCOE_Weighted'!$C7763,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23315,k.a.)","v":0.99201973847138203},{"$f":"IF($F7763='4.5. Total LCOE'!$F23219,VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23219+VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23267+VLOOKUP('4.6 LCOE_Weighted'!$C7763,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23315,k.a.)","v":42.31825376502897},{"$f":"IF($F7763='4.5. Total LCOE'!$F23219,VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23219+VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23267+VLOOKUP('4.6 LCOE_Weighted'!$C7763,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23315,k.a.)","v":85.269937981085548},{"$f":"IF($F7763='4.5. Total LCOE'!$F23219,VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23219+VLOOKUP($C7763,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23267+VLOOKUP('4.6 LCOE_Weighted'!$C7763,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23315,k.a.)","v":8.526993798108555E-2}]
[{"$f":"'4.5. Total LCOE'!A23220","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23220","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23220","v":"Northrhine-Westphalia"},"SFH",{"$f":"'4.5. Total LCOE'!E23220","v":"low"},{"$f":"'4.5. Total LCOE'!F23220","v":2030},{"$f":"IF($F7764='4.5. Total LCOE'!$F23220,VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23220+VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23268+VLOOKUP('4.6 LCOE_Weighted'!$C7764,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23316,k.a.)","v":80.494736395345683},{"$f":"IF($F7764='4.5. Total LCOE'!$F23220,VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23220+VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23268+VLOOKUP('4.6 LCOE_Weighted'!$C7764,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23316,k.a.)","v":27.676217596682157},{"$f":"IF($F7764='4.5. Total LCOE'!$F23220,VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23220+VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23268+VLOOKUP('4.6 LCOE_Weighted'!$C7764,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23316,k.a.)","v":31.346430083351841},{"$f":"IF($F7764='4.5. Total LCOE'!$F23220,VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23220+VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23268+VLOOKUP('4.6 LCOE_Weighted'!$C7764,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23316,k.a.)","v":2.8360225627528255},{"$f":"IF($F7764='4.5. Total LCOE'!$F23220,VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23220+VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23268+VLOOKUP('4.6 LCOE_Weighted'!$C7764,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23316,k.a.)","v":42.360614379408382},{"$f":"IF($F7764='4.5. Total LCOE'!$F23220,VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23220+VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23268+VLOOKUP('4.6 LCOE_Weighted'!$C7764,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23316,k.a.)","v":184.71402101754092},{"$f":"IF($F7764='4.5. Total LCOE'!$F23220,VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23220+VLOOKUP($C7764,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23268+VLOOKUP('4.6 LCOE_Weighted'!$C7764,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23316,k.a.)","v":0.18471402101754089}]
[{"$f":"'4.5. Total LCOE'!A23221","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23221","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23221","v":"Northrhine-Westphalia"},"sMFH",{"$f":"'4.5. Total LCOE'!E23221","v":"low"},{"$f":"'4.5. Total LCOE'!F23221","v":2030},{"$f":"IF($F7765='4.5. Total LCOE'!$F23221,VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23221+VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23269+VLOOKUP('4.6 LCOE_Weighted'!$C7765,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23317,k.a.)","v":57.459582497743007},{"$f":"IF($F7765='4.5. Total LCOE'!$F23221,VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23221+VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23269+VLOOKUP('4.6 LCOE_Weighted'!$C7765,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23317,k.a.)","v":20.132822898042015},{"$f":"IF($F7765='4.5. Total LCOE'!$F23221,VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23221+VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23269+VLOOKUP('4.6 LCOE_Weighted'!$C7765,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23317,k.a.)","v":22.376031850552579},{"$f":"IF($F7765='4.5. Total LCOE'!$F23221,VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23221+VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23269+VLOOKUP('4.6 LCOE_Weighted'!$C7765,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23317,k.a.)","v":2.063039856920287},{"$f":"IF($F7765='4.5. Total LCOE'!$F23221,VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23221+VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23269+VLOOKUP('4.6 LCOE_Weighted'!$C7765,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23317,k.a.)","v":42.360614379408382},{"$f":"IF($F7765='4.5. Total LCOE'!$F23221,VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23221+VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23269+VLOOKUP('4.6 LCOE_Weighted'!$C7765,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23317,k.a.)","v":144.39209148266627},{"$f":"IF($F7765='4.5. Total LCOE'!$F23221,VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23221+VLOOKUP($C7765,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23269+VLOOKUP('4.6 LCOE_Weighted'!$C7765,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23317,k.a.)","v":0.14439209148266627}]
[{"$f":"'4.5. Total LCOE'!A23222","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23222","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23222","v":"Northrhine-Westphalia"},"lMFH",{"$f":"'4.5. Total LCOE'!E23222","v":"low"},{"$f":"'4.5. Total LCOE'!F23222","v":2030},{"$f":"IF($F7766='4.5. Total LCOE'!$F23222,VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23222+VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23270+VLOOKUP('4.6 LCOE_Weighted'!$C7766,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23318,k.a.)","v":24.003348906804632},{"$f":"IF($F7766='4.5. Total LCOE'!$F23222,VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23222+VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23270+VLOOKUP('4.6 LCOE_Weighted'!$C7766,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23318,k.a.)","v":9.8832917899924659},{"$f":"IF($F7766='4.5. Total LCOE'!$F23222,VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23222+VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23270+VLOOKUP('4.6 LCOE_Weighted'!$C7766,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23318,k.a.)","v":9.3474347760825403},{"$f":"IF($F7766='4.5. Total LCOE'!$F23222,VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23222+VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23270+VLOOKUP('4.6 LCOE_Weighted'!$C7766,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23318,k.a.)","v":1.0127553887294396},{"$f":"IF($F7766='4.5. Total LCOE'!$F23222,VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23222+VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23270+VLOOKUP('4.6 LCOE_Weighted'!$C7766,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23318,k.a.)","v":42.360614379408382},{"$f":"IF($F7766='4.5. Total LCOE'!$F23222,VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23222+VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23270+VLOOKUP('4.6 LCOE_Weighted'!$C7766,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23318,k.a.)","v":86.607445241017473},{"$f":"IF($F7766='4.5. Total LCOE'!$F23222,VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23222+VLOOKUP($C7766,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23270+VLOOKUP('4.6 LCOE_Weighted'!$C7766,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23318,k.a.)","v":8.6607445241017461E-2}]
[{"$f":"'4.5. Total LCOE'!A23223","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23223","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23223","v":"Rhineland-Palatinate"},"SFH",{"$f":"'4.5. Total LCOE'!E23223","v":"low"},{"$f":"'4.5. Total LCOE'!F23223","v":2030},{"$f":"IF($F7767='4.5. Total LCOE'!$F23223,VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23223+VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23271+VLOOKUP('4.6 LCOE_Weighted'!$C7767,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23319,k.a.)","v":78.54255052054765},{"$f":"IF($F7767='4.5. Total LCOE'!$F23223,VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23223+VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23271+VLOOKUP('4.6 LCOE_Weighted'!$C7767,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23319,k.a.)","v":27.135514684244367},{"$f":"IF($F7767='4.5. Total LCOE'!$F23223,VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23223+VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23271+VLOOKUP('4.6 LCOE_Weighted'!$C7767,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23319,k.a.)","v":30.586205741060539},{"$f":"IF($F7767='4.5. Total LCOE'!$F23223,VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23223+VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23271+VLOOKUP('4.6 LCOE_Weighted'!$C7767,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23319,k.a.)","v":2.7806159431863007},{"$f":"IF($F7767='4.5. Total LCOE'!$F23223,VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23223+VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23271+VLOOKUP('4.6 LCOE_Weighted'!$C7767,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23319,k.a.)","v":42.402974993787787},{"$f":"IF($F7767='4.5. Total LCOE'!$F23223,VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23223+VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23271+VLOOKUP('4.6 LCOE_Weighted'!$C7767,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23319,k.a.)","v":181.44786188282666},{"$f":"IF($F7767='4.5. Total LCOE'!$F23223,VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23223+VLOOKUP($C7767,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23271+VLOOKUP('4.6 LCOE_Weighted'!$C7767,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23319,k.a.)","v":0.18144786188282663}]
[{"$f":"'4.5. Total LCOE'!A23224","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23224","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23224","v":"Rhineland-Palatinate"},"sMFH",{"$f":"'4.5. Total LCOE'!E23224","v":"low"},{"$f":"'4.5. Total LCOE'!F23224","v":2030},{"$f":"IF($F7768='4.5. Total LCOE'!$F23224,VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23224+VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23272+VLOOKUP('4.6 LCOE_Weighted'!$C7768,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23320,k.a.)","v":56.086757069169565},{"$f":"IF($F7768='4.5. Total LCOE'!$F23224,VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23224+VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23272+VLOOKUP('4.6 LCOE_Weighted'!$C7768,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23320,k.a.)","v":19.714260465405438},{"$f":"IF($F7768='4.5. Total LCOE'!$F23224,VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23224+VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23272+VLOOKUP('4.6 LCOE_Weighted'!$C7768,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23320,k.a.)","v":21.841423275625765},{"$f":"IF($F7768='4.5. Total LCOE'!$F23224,VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23224+VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23272+VLOOKUP('4.6 LCOE_Weighted'!$C7768,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23320,k.a.)","v":2.0201491512546275},{"$f":"IF($F7768='4.5. Total LCOE'!$F23224,VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23224+VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23272+VLOOKUP('4.6 LCOE_Weighted'!$C7768,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23320,k.a.)","v":42.402974993787787},{"$f":"IF($F7768='4.5. Total LCOE'!$F23224,VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23224+VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23272+VLOOKUP('4.6 LCOE_Weighted'!$C7768,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23320,k.a.)","v":142.06556495524319},{"$f":"IF($F7768='4.5. Total LCOE'!$F23224,VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23224+VLOOKUP($C7768,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23272+VLOOKUP('4.6 LCOE_Weighted'!$C7768,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23320,k.a.)","v":0.1420655649552432}]
[{"$f":"'4.5. Total LCOE'!A23225","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23225","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23225","v":"Rhineland-Palatinate"},"lMFH",{"$f":"'4.5. Total LCOE'!E23225","v":"low"},{"$f":"'4.5. Total LCOE'!F23225","v":2030},{"$f":"IF($F7769='4.5. Total LCOE'!$F23225,VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23225+VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23273+VLOOKUP('4.6 LCOE_Weighted'!$C7769,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23321,k.a.)","v":23.441982610982844},{"$f":"IF($F7769='4.5. Total LCOE'!$F23225,VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23225+VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23273+VLOOKUP('4.6 LCOE_Weighted'!$C7769,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23321,k.a.)","v":9.6826839841130194},{"$f":"IF($F7769='4.5. Total LCOE'!$F23225,VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23225+VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23273+VLOOKUP('4.6 LCOE_Weighted'!$C7769,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23321,k.a.)","v":9.1288263287338616},{"$f":"IF($F7769='4.5. Total LCOE'!$F23225,VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23225+VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23273+VLOOKUP('4.6 LCOE_Weighted'!$C7769,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23321,k.a.)","v":0.99219881297081225},{"$f":"IF($F7769='4.5. Total LCOE'!$F23225,VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23225+VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23273+VLOOKUP('4.6 LCOE_Weighted'!$C7769,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23321,k.a.)","v":42.402974993787787},{"$f":"IF($F7769='4.5. Total LCOE'!$F23225,VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23225+VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23273+VLOOKUP('4.6 LCOE_Weighted'!$C7769,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23321,k.a.)","v":85.648666730588332},{"$f":"IF($F7769='4.5. Total LCOE'!$F23225,VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23225+VLOOKUP($C7769,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23273+VLOOKUP('4.6 LCOE_Weighted'!$C7769,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23321,k.a.)","v":8.5648666730588324E-2}]
[{"$f":"'4.5. Total LCOE'!A23226","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23226","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23226","v":"Saarland"},"SFH",{"$f":"'4.5. Total LCOE'!E23226","v":"low"},{"$f":"'4.5. Total LCOE'!F23226","v":2030},{"$f":"IF($F7770='4.5. Total LCOE'!$F23226,VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23226+VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23274+VLOOKUP('4.6 LCOE_Weighted'!$C7770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23322,k.a.)","v":79.223289163943491},{"$f":"IF($F7770='4.5. Total LCOE'!$F23226,VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23226+VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23274+VLOOKUP('4.6 LCOE_Weighted'!$C7770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23322,k.a.)","v":27.339116670388655},{"$f":"IF($F7770='4.5. Total LCOE'!$F23226,VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23226+VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23274+VLOOKUP('4.6 LCOE_Weighted'!$C7770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23322,k.a.)","v":30.851300419865865},{"$f":"IF($F7770='4.5. Total LCOE'!$F23226,VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23226+VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23274+VLOOKUP('4.6 LCOE_Weighted'!$C7770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23322,k.a.)","v":2.8014793369831357},{"$f":"IF($F7770='4.5. Total LCOE'!$F23226,VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23226+VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23274+VLOOKUP('4.6 LCOE_Weighted'!$C7770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23322,k.a.)","v":42.360614379408389},{"$f":"IF($F7770='4.5. Total LCOE'!$F23226,VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23226+VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23274+VLOOKUP('4.6 LCOE_Weighted'!$C7770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23322,k.a.)","v":182.57579997058954},{"$f":"IF($F7770='4.5. Total LCOE'!$F23226,VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23226+VLOOKUP($C7770,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23274+VLOOKUP('4.6 LCOE_Weighted'!$C7770,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23322,k.a.)","v":0.18257579997058954}]
[{"$f":"'4.5. Total LCOE'!A23227","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23227","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23227","v":"Saarland"},"sMFH",{"$f":"'4.5. Total LCOE'!E23227","v":"low"},{"$f":"'4.5. Total LCOE'!F23227","v":2030},{"$f":"IF($F7771='4.5. Total LCOE'!$F23227,VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23227+VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23275+VLOOKUP('4.6 LCOE_Weighted'!$C7771,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23323,k.a.)","v":56.521111036738056},{"$f":"IF($F7771='4.5. Total LCOE'!$F23227,VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23227+VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23275+VLOOKUP('4.6 LCOE_Weighted'!$C7771,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23323,k.a.)","v":19.980260722193869},{"$f":"IF($F7771='4.5. Total LCOE'!$F23227,VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23227+VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23275+VLOOKUP('4.6 LCOE_Weighted'!$C7771,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23323,k.a.)","v":22.010570314122059},{"$f":"IF($F7771='4.5. Total LCOE'!$F23227,VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23227+VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23275+VLOOKUP('4.6 LCOE_Weighted'!$C7771,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23323,k.a.)","v":2.0474065872577492},{"$f":"IF($F7771='4.5. Total LCOE'!$F23227,VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23227+VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23275+VLOOKUP('4.6 LCOE_Weighted'!$C7771,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23323,k.a.)","v":42.360614379408389},{"$f":"IF($F7771='4.5. Total LCOE'!$F23227,VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23227+VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23275+VLOOKUP('4.6 LCOE_Weighted'!$C7771,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23323,k.a.)","v":142.91996303972013},{"$f":"IF($F7771='4.5. Total LCOE'!$F23227,VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23227+VLOOKUP($C7771,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23275+VLOOKUP('4.6 LCOE_Weighted'!$C7771,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23323,k.a.)","v":0.14291996303972013}]
[{"$f":"'4.5. Total LCOE'!A23228","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23228","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23228","v":"Saarland"},"lMFH",{"$f":"'4.5. Total LCOE'!E23228","v":"low"},{"$f":"'4.5. Total LCOE'!F23228","v":2030},{"$f":"IF($F7772='4.5. Total LCOE'!$F23228,VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23228+VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23276+VLOOKUP('4.6 LCOE_Weighted'!$C7772,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23324,k.a.)","v":23.56105018132979},{"$f":"IF($F7772='4.5. Total LCOE'!$F23228,VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23228+VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23276+VLOOKUP('4.6 LCOE_Weighted'!$C7772,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23324,k.a.)","v":9.7885021834797428},{"$f":"IF($F7772='4.5. Total LCOE'!$F23228,VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23228+VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23276+VLOOKUP('4.6 LCOE_Weighted'!$C7772,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23324,k.a.)","v":9.1751938731996727},{"$f":"IF($F7772='4.5. Total LCOE'!$F23228,VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23228+VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23276+VLOOKUP('4.6 LCOE_Weighted'!$C7772,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23324,k.a.)","v":1.0030421588834375},{"$f":"IF($F7772='4.5. Total LCOE'!$F23228,VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23228+VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23276+VLOOKUP('4.6 LCOE_Weighted'!$C7772,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23324,k.a.)","v":42.360614379408389},{"$f":"IF($F7772='4.5. Total LCOE'!$F23228,VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23228+VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23276+VLOOKUP('4.6 LCOE_Weighted'!$C7772,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23324,k.a.)","v":85.888402776301035},{"$f":"IF($F7772='4.5. Total LCOE'!$F23228,VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23228+VLOOKUP($C7772,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23276+VLOOKUP('4.6 LCOE_Weighted'!$C7772,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23324,k.a.)","v":8.5888402776301026E-2}]
[{"$f":"'4.5. Total LCOE'!A23229","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23229","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23229","v":"Saxony"},"SFH",{"$f":"'4.5. Total LCOE'!E23229","v":"low"},{"$f":"'4.5. Total LCOE'!F23229","v":2030},{"$f":"IF($F7773='4.5. Total LCOE'!$F23229,VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23229+VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23277+VLOOKUP('4.6 LCOE_Weighted'!$C7773,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23325,k.a.)","v":73.233808136829381},{"$f":"IF($F7773='4.5. Total LCOE'!$F23229,VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23229+VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23277+VLOOKUP('4.6 LCOE_Weighted'!$C7773,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23325,k.a.)","v":25.956169088460953},{"$f":"IF($F7773='4.5. Total LCOE'!$F23229,VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23229+VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23277+VLOOKUP('4.6 LCOE_Weighted'!$C7773,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23325,k.a.)","v":28.518864081048918},{"$f":"IF($F7773='4.5. Total LCOE'!$F23229,VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23229+VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23277+VLOOKUP('4.6 LCOE_Weighted'!$C7773,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23325,k.a.)","v":2.6597666722466946},{"$f":"IF($F7773='4.5. Total LCOE'!$F23229,VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23229+VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23277+VLOOKUP('4.6 LCOE_Weighted'!$C7773,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23325,k.a.)","v":42.402974993787794},{"$f":"IF($F7773='4.5. Total LCOE'!$F23229,VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23229+VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23277+VLOOKUP('4.6 LCOE_Weighted'!$C7773,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23325,k.a.)","v":172.77158297237375},{"$f":"IF($F7773='4.5. Total LCOE'!$F23229,VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23229+VLOOKUP($C7773,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23277+VLOOKUP('4.6 LCOE_Weighted'!$C7773,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23325,k.a.)","v":0.17277158297237377}]
[{"$f":"'4.5. Total LCOE'!A23230","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23230","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23230","v":"Saxony"},"sMFH",{"$f":"'4.5. Total LCOE'!E23230","v":"low"},{"$f":"'4.5. Total LCOE'!F23230","v":2030},{"$f":"IF($F7774='4.5. Total LCOE'!$F23230,VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23230+VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23278+VLOOKUP('4.6 LCOE_Weighted'!$C7774,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23326,k.a.)","v":51.151033297517657},{"$f":"IF($F7774='4.5. Total LCOE'!$F23230,VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23230+VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23278+VLOOKUP('4.6 LCOE_Weighted'!$C7774,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23326,k.a.)","v":18.84540677979323},{"$f":"IF($F7774='4.5. Total LCOE'!$F23230,VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23230+VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23278+VLOOKUP('4.6 LCOE_Weighted'!$C7774,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23326,k.a.)","v":19.919343310559004},{"$f":"IF($F7774='4.5. Total LCOE'!$F23230,VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23230+VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23278+VLOOKUP('4.6 LCOE_Weighted'!$C7774,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23326,k.a.)","v":1.9311164412204875},{"$f":"IF($F7774='4.5. Total LCOE'!$F23230,VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23230+VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23278+VLOOKUP('4.6 LCOE_Weighted'!$C7774,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23326,k.a.)","v":42.402974993787794},{"$f":"IF($F7774='4.5. Total LCOE'!$F23230,VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23230+VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23278+VLOOKUP('4.6 LCOE_Weighted'!$C7774,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23326,k.a.)","v":134.24987482287818},{"$f":"IF($F7774='4.5. Total LCOE'!$F23230,VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23230+VLOOKUP($C7774,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23278+VLOOKUP('4.6 LCOE_Weighted'!$C7774,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23326,k.a.)","v":0.13424987482287817}]
[{"$f":"'4.5. Total LCOE'!A23231","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23231","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23231","v":"Saxony"},"lMFH",{"$f":"'4.5. Total LCOE'!E23231","v":"low"},{"$f":"'4.5. Total LCOE'!F23231","v":2030},{"$f":"IF($F7775='4.5. Total LCOE'!$F23231,VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23231+VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23279+VLOOKUP('4.6 LCOE_Weighted'!$C7775,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23327,k.a.)","v":21.563231278756763},{"$f":"IF($F7775='4.5. Total LCOE'!$F23231,VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23231+VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23279+VLOOKUP('4.6 LCOE_Weighted'!$C7775,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23327,k.a.)","v":9.3237147997592515},{"$f":"IF($F7775='4.5. Total LCOE'!$F23231,VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23231+VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23279+VLOOKUP('4.6 LCOE_Weighted'!$C7775,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23327,k.a.)","v":8.3971990209508611},{"$f":"IF($F7775='4.5. Total LCOE'!$F23231,VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23231+VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23279+VLOOKUP('4.6 LCOE_Weighted'!$C7775,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23327,k.a.)","v":0.95541471476071926},{"$f":"IF($F7775='4.5. Total LCOE'!$F23231,VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23231+VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23279+VLOOKUP('4.6 LCOE_Weighted'!$C7775,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23327,k.a.)","v":42.402974993787794},{"$f":"IF($F7775='4.5. Total LCOE'!$F23231,VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23231+VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23279+VLOOKUP('4.6 LCOE_Weighted'!$C7775,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23327,k.a.)","v":82.64253480801537},{"$f":"IF($F7775='4.5. Total LCOE'!$F23231,VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23231+VLOOKUP($C7775,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23279+VLOOKUP('4.6 LCOE_Weighted'!$C7775,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23327,k.a.)","v":8.264253480801538E-2}]
[{"$f":"'4.5. Total LCOE'!A23232","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23232","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23232","v":"Saxony-Anhalt"},"SFH",{"$f":"'4.5. Total LCOE'!E23232","v":"low"},{"$f":"'4.5. Total LCOE'!F23232","v":2030},{"$f":"IF($F7776='4.5. Total LCOE'!$F23232,VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23232+VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23280+VLOOKUP('4.6 LCOE_Weighted'!$C7776,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23328,k.a.)","v":76.310128947337134},{"$f":"IF($F7776='4.5. Total LCOE'!$F23232,VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23232+VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23280+VLOOKUP('4.6 LCOE_Weighted'!$C7776,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23328,k.a.)","v":26.786968178779137},{"$f":"IF($F7776='4.5. Total LCOE'!$F23232,VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23232+VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23280+VLOOKUP('4.6 LCOE_Weighted'!$C7776,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23328,k.a.)","v":29.716851421822632},{"$f":"IF($F7776='4.5. Total LCOE'!$F23232,VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23232+VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23280+VLOOKUP('4.6 LCOE_Weighted'!$C7776,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23328,k.a.)","v":2.7448998721511257},{"$f":"IF($F7776='4.5. Total LCOE'!$F23232,VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23232+VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23280+VLOOKUP('4.6 LCOE_Weighted'!$C7776,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23328,k.a.)","v":42.402974993787787},{"$f":"IF($F7776='4.5. Total LCOE'!$F23232,VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23232+VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23280+VLOOKUP('4.6 LCOE_Weighted'!$C7776,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23328,k.a.)","v":177.96182341387782},{"$f":"IF($F7776='4.5. Total LCOE'!$F23232,VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23232+VLOOKUP($C7776,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23280+VLOOKUP('4.6 LCOE_Weighted'!$C7776,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23328,k.a.)","v":0.17796182341387784}]
[{"$f":"'4.5. Total LCOE'!A23233","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23233","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23233","v":"Saxony-Anhalt"},"sMFH",{"$f":"'4.5. Total LCOE'!E23233","v":"low"},{"$f":"'4.5. Total LCOE'!F23233","v":2030},{"$f":"IF($F7777='4.5. Total LCOE'!$F23233,VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23233+VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23281+VLOOKUP('4.6 LCOE_Weighted'!$C7777,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23329,k.a.)","v":53.467912634187627},{"$f":"IF($F7777='4.5. Total LCOE'!$F23233,VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23233+VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23281+VLOOKUP('4.6 LCOE_Weighted'!$C7777,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23329,k.a.)","v":19.516536825076223},{"$f":"IF($F7777='4.5. Total LCOE'!$F23233,VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23233+VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23281+VLOOKUP('4.6 LCOE_Weighted'!$C7777,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23329,k.a.)","v":20.821587350241167},{"$f":"IF($F7777='4.5. Total LCOE'!$F23233,VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23233+VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23281+VLOOKUP('4.6 LCOE_Weighted'!$C7777,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23329,k.a.)","v":1.9998881201652303},{"$f":"IF($F7777='4.5. Total LCOE'!$F23233,VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23233+VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23281+VLOOKUP('4.6 LCOE_Weighted'!$C7777,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23329,k.a.)","v":42.402974993787787},{"$f":"IF($F7777='4.5. Total LCOE'!$F23233,VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23233+VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23281+VLOOKUP('4.6 LCOE_Weighted'!$C7777,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23329,k.a.)","v":138.20889992345803},{"$f":"IF($F7777='4.5. Total LCOE'!$F23233,VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23233+VLOOKUP($C7777,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23281+VLOOKUP('4.6 LCOE_Weighted'!$C7777,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23329,k.a.)","v":0.13820889992345803}]
[{"$f":"'4.5. Total LCOE'!A23234","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23234","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23234","v":"Saxony-Anhalt"},"lMFH",{"$f":"'4.5. Total LCOE'!E23234","v":"low"},{"$f":"'4.5. Total LCOE'!F23234","v":2030},{"$f":"IF($F7778='4.5. Total LCOE'!$F23234,VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23234+VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23282+VLOOKUP('4.6 LCOE_Weighted'!$C7778,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23330,k.a.)","v":22.472670006729167},{"$f":"IF($F7778='4.5. Total LCOE'!$F23234,VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23234+VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23282+VLOOKUP('4.6 LCOE_Weighted'!$C7778,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23330,k.a.)","v":9.630149380226122},{"$f":"IF($F7778='4.5. Total LCOE'!$F23234,VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23234+VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23282+VLOOKUP('4.6 LCOE_Weighted'!$C7778,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23330,k.a.)","v":8.7513545692275265},{"$f":"IF($F7778='4.5. Total LCOE'!$F23234,VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23234+VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23282+VLOOKUP('4.6 LCOE_Weighted'!$C7778,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23330,k.a.)","v":0.98681551514739951},{"$f":"IF($F7778='4.5. Total LCOE'!$F23234,VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23234+VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23282+VLOOKUP('4.6 LCOE_Weighted'!$C7778,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23330,k.a.)","v":42.402974993787787},{"$f":"IF($F7778='4.5. Total LCOE'!$F23234,VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23234+VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23282+VLOOKUP('4.6 LCOE_Weighted'!$C7778,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23330,k.a.)","v":84.243964465118012},{"$f":"IF($F7778='4.5. Total LCOE'!$F23234,VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23234+VLOOKUP($C7778,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23282+VLOOKUP('4.6 LCOE_Weighted'!$C7778,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23330,k.a.)","v":8.4243964465118018E-2}]
[{"$f":"'4.5. Total LCOE'!A23235","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23235","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23235","v":"Schleswig-Holstein"},"SFH",{"$f":"'4.5. Total LCOE'!E23235","v":"low"},{"$f":"'4.5. Total LCOE'!F23235","v":2030},{"$f":"IF($F7779='4.5. Total LCOE'!$F23235,VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23235+VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23283+VLOOKUP('4.6 LCOE_Weighted'!$C7779,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23331,k.a.)","v":76.526958028952663},{"$f":"IF($F7779='4.5. Total LCOE'!$F23235,VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23235+VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23283+VLOOKUP('4.6 LCOE_Weighted'!$C7779,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23331,k.a.)","v":26.615539339852631},{"$f":"IF($F7779='4.5. Total LCOE'!$F23235,VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23235+VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23283+VLOOKUP('4.6 LCOE_Weighted'!$C7779,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23331,k.a.)","v":29.801289460274198},{"$f":"IF($F7779='4.5. Total LCOE'!$F23235,VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23235+VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23283+VLOOKUP('4.6 LCOE_Weighted'!$C7779,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23331,k.a.)","v":2.7273333078833133},{"$f":"IF($F7779='4.5. Total LCOE'!$F23235,VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23235+VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23283+VLOOKUP('4.6 LCOE_Weighted'!$C7779,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23331,k.a.)","v":42.360614379408382},{"$f":"IF($F7779='4.5. Total LCOE'!$F23235,VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23235+VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23283+VLOOKUP('4.6 LCOE_Weighted'!$C7779,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23331,k.a.)","v":178.03173451637116},{"$f":"IF($F7779='4.5. Total LCOE'!$F23235,VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23235+VLOOKUP($C7779,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23283+VLOOKUP('4.6 LCOE_Weighted'!$C7779,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23331,k.a.)","v":0.17803173451637117}]
[{"$f":"'4.5. Total LCOE'!A23236","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23236","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23236","v":"Schleswig-Holstein"},"sMFH",{"$f":"'4.5. Total LCOE'!E23236","v":"low"},{"$f":"'4.5. Total LCOE'!F23236","v":2030},{"$f":"IF($F7780='4.5. Total LCOE'!$F23236,VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23236+VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23284+VLOOKUP('4.6 LCOE_Weighted'!$C7780,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23332,k.a.)","v":54.474963589945993},{"$f":"IF($F7780='4.5. Total LCOE'!$F23236,VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23236+VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23284+VLOOKUP('4.6 LCOE_Weighted'!$C7780,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23332,k.a.)","v":19.333447570728115},{"$f":"IF($F7780='4.5. Total LCOE'!$F23236,VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23236+VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23284+VLOOKUP('4.6 LCOE_Weighted'!$C7780,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23332,k.a.)","v":21.213755258214807},{"$f":"IF($F7780='4.5. Total LCOE'!$F23236,VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23236+VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23284+VLOOKUP('4.6 LCOE_Weighted'!$C7780,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23332,k.a.)","v":1.9811266960466736},{"$f":"IF($F7780='4.5. Total LCOE'!$F23236,VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23236+VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23284+VLOOKUP('4.6 LCOE_Weighted'!$C7780,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23332,k.a.)","v":42.360614379408382},{"$f":"IF($F7780='4.5. Total LCOE'!$F23236,VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23236+VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23284+VLOOKUP('4.6 LCOE_Weighted'!$C7780,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23332,k.a.)","v":139.36390749434398},{"$f":"IF($F7780='4.5. Total LCOE'!$F23236,VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23236+VLOOKUP($C7780,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23284+VLOOKUP('4.6 LCOE_Weighted'!$C7780,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23332,k.a.)","v":0.13936390749434396}]
[{"$f":"'4.5. Total LCOE'!A23237","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23237","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23237","v":"Schleswig-Holstein"},"lMFH",{"$f":"'4.5. Total LCOE'!E23237","v":"low"},{"$f":"'4.5. Total LCOE'!F23237","v":2030},{"$f":"IF($F7781='4.5. Total LCOE'!$F23237,VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23237+VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23285+VLOOKUP('4.6 LCOE_Weighted'!$C7781,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23333,k.a.)","v":22.796988389948044},{"$f":"IF($F7781='4.5. Total LCOE'!$F23237,VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23237+VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23285+VLOOKUP('4.6 LCOE_Weighted'!$C7781,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23333,k.a.)","v":9.5061892590500179},{"$f":"IF($F7781='4.5. Total LCOE'!$F23237,VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23237+VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23285+VLOOKUP('4.6 LCOE_Weighted'!$C7781,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23333,k.a.)","v":8.8776513183017194},{"$f":"IF($F7781='4.5. Total LCOE'!$F23237,VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23237+VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23285+VLOOKUP('4.6 LCOE_Weighted'!$C7781,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23333,k.a.)","v":0.97411313992907667},{"$f":"IF($F7781='4.5. Total LCOE'!$F23237,VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23237+VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23285+VLOOKUP('4.6 LCOE_Weighted'!$C7781,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23333,k.a.)","v":42.360614379408382},{"$f":"IF($F7781='4.5. Total LCOE'!$F23237,VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23237+VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23285+VLOOKUP('4.6 LCOE_Weighted'!$C7781,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23333,k.a.)","v":84.515556486637252},{"$f":"IF($F7781='4.5. Total LCOE'!$F23237,VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23237+VLOOKUP($C7781,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23285+VLOOKUP('4.6 LCOE_Weighted'!$C7781,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23333,k.a.)","v":8.451555648663725E-2}]
[{"$f":"'4.5. Total LCOE'!A23238","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23238","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23238","v":"Thuringia"},"SFH",{"$f":"'4.5. Total LCOE'!E23238","v":"low"},{"$f":"'4.5. Total LCOE'!F23238","v":2030},{"$f":"IF($F7782='4.5. Total LCOE'!$F23238,VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23238+VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23286+VLOOKUP('4.6 LCOE_Weighted'!$C7782,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23334,k.a.)","v":72.449706260274169},{"$f":"IF($F7782='4.5. Total LCOE'!$F23238,VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23238+VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23286+VLOOKUP('4.6 LCOE_Weighted'!$C7782,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23334,k.a.)","v":25.678456466164086},{"$f":"IF($F7782='4.5. Total LCOE'!$F23238,VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23238+VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23286+VLOOKUP('4.6 LCOE_Weighted'!$C7782,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23334,k.a.)","v":28.213517473900033},{"$f":"IF($F7782='4.5. Total LCOE'!$F23238,VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23238+VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23286+VLOOKUP('4.6 LCOE_Weighted'!$C7782,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23334,k.a.)","v":2.6313090529913232},{"$f":"IF($F7782='4.5. Total LCOE'!$F23238,VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23238+VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23286+VLOOKUP('4.6 LCOE_Weighted'!$C7782,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23334,k.a.)","v":42.31825376502897},{"$f":"IF($F7782='4.5. Total LCOE'!$F23238,VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23238+VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23286+VLOOKUP('4.6 LCOE_Weighted'!$C7782,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23334,k.a.)","v":171.29124301835859},{"$f":"IF($F7782='4.5. Total LCOE'!$F23238,VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23238+VLOOKUP($C7782,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23286+VLOOKUP('4.6 LCOE_Weighted'!$C7782,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23334,k.a.)","v":0.1712912430183586}]
[{"$f":"'4.5. Total LCOE'!A23239","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23239","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23239","v":"Thuringia"},"sMFH",{"$f":"'4.5. Total LCOE'!E23239","v":"low"},{"$f":"'4.5. Total LCOE'!F23239","v":2030},{"$f":"IF($F7783='4.5. Total LCOE'!$F23239,VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23239+VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23287+VLOOKUP('4.6 LCOE_Weighted'!$C7783,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23335,k.a.)","v":50.781582657122399},{"$f":"IF($F7783='4.5. Total LCOE'!$F23239,VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23239+VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23287+VLOOKUP('4.6 LCOE_Weighted'!$C7783,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23335,k.a.)","v":18.683706865767242},{"$f":"IF($F7783='4.5. Total LCOE'!$F23239,VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23239+VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23287+VLOOKUP('4.6 LCOE_Weighted'!$C7783,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23335,k.a.)","v":19.775471062670391},{"$f":"IF($F7783='4.5. Total LCOE'!$F23239,VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23239+VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23287+VLOOKUP('4.6 LCOE_Weighted'!$C7783,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23335,k.a.)","v":1.9145468141400919},{"$f":"IF($F7783='4.5. Total LCOE'!$F23239,VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23239+VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23287+VLOOKUP('4.6 LCOE_Weighted'!$C7783,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23335,k.a.)","v":42.31825376502897},{"$f":"IF($F7783='4.5. Total LCOE'!$F23239,VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23239+VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23287+VLOOKUP('4.6 LCOE_Weighted'!$C7783,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23335,k.a.)","v":133.47356116472912},{"$f":"IF($F7783='4.5. Total LCOE'!$F23239,VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23239+VLOOKUP($C7783,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23287+VLOOKUP('4.6 LCOE_Weighted'!$C7783,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23335,k.a.)","v":0.13347356116472911}]
[{"$f":"'4.5. Total LCOE'!A23240","v":"pellet"},{"$f":"'4.5. Total LCOE'!B23240","v":"pellet_solar"},{"$f":"'4.5. Total LCOE'!C23240","v":"Thuringia"},"lMFH",{"$f":"'4.5. Total LCOE'!E23240","v":"low"},{"$f":"'4.5. Total LCOE'!F23240","v":2030},{"$f":"IF($F7784='4.5. Total LCOE'!$F23240,VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!G23240+VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!G23288+VLOOKUP('4.6 LCOE_Weighted'!$C7784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!G23336,k.a.)","v":21.355940513258975},{"$f":"IF($F7784='4.5. Total LCOE'!$F23240,VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!H23240+VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!H23288+VLOOKUP('4.6 LCOE_Weighted'!$C7784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!H23336,k.a.)","v":9.2242973607239112},{"$f":"IF($F7784='4.5. Total LCOE'!$F23240,VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!I23240+VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!I23288+VLOOKUP('4.6 LCOE_Weighted'!$C7784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!I23336,k.a.)","v":8.3164754136868133},{"$f":"IF($F7784='4.5. Total LCOE'!$F23240,VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!J23240+VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!J23288+VLOOKUP('4.6 LCOE_Weighted'!$C7784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!J23336,k.a.)","v":0.94522726413635616},{"$f":"IF($F7784='4.5. Total LCOE'!$F23240,VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!K23240+VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!K23288+VLOOKUP('4.6 LCOE_Weighted'!$C7784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!K23336,k.a.)","v":42.31825376502897},{"$f":"IF($F7784='4.5. Total LCOE'!$F23240,VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!L23240+VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!L23288+VLOOKUP('4.6 LCOE_Weighted'!$C7784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!L23336,k.a.)","v":82.160194316835032},{"$f":"IF($F7784='4.5. Total LCOE'!$F23240,VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,2)*'4.5. Total LCOE'!M23240+VLOOKUP($C7784,'5.9 Regional Distribution'!$G$6:$J$23,3)*'4.5. Total LCOE'!M23288+VLOOKUP('4.6 LCOE_Weighted'!$C7784,'5.9 Regional Distribution'!$G$6:$J$23,4)*'4.5. Total LCOE'!M23336,k.a.)","v":8.2160194316835022E-2}]

{"sheet":"5. Data>>>>","index":22,"n_rows":4,"n_cols":10,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"(1-(SUMIFS('5.1 General Data'!$H:$H,'5.1 General Data'!$C:$C,$C4))*($G4-$G$4))*SUMIFS('5.2 Technology Specific'!$F:$F,'5.2 Technology Specific'!$A:$A,$C4,'5.2 Technology Specific'!$B:$B,$D4,'5.2 Technology Specific'!$C:$C,$E4)*SUMIFS('5.2 Technology Specific'!$E:$E,'5.2 Technology Specific'!$A:$A,$C4,'5.2 Technology Specific'!$B:$B,$D4,'5.2 Technology Specific'!$C:$C,$E4)","v":0}]

{"sheet":"5.1 General Data","index":23,"n_rows":82,"n_cols":15,"rows_kept":82,"cut":false,"hidden":false,"merged":[[2,0,2,2],[4,0,6,0],[3,10,3,11],[3,12,3,13],[7,14,12,14],[4,2,6,2],[4,3,5,3],[4,4,5,4],[4,5,4,7],[4,10,4,11],[4,12,4,13],[3,0,3,2]]}
[]
[]
["Technology specifics"]
["Source",null,null,"BDEW (2021a,b); Öko-Institut und Fraunhofer ISE (2022)","EWI, ITG, FIW (2017)","EWI, ITG, FIW (2017), EC (2017)",null,"BDEW (2021 a,b)",null,null,"EC (2017) & EWI",null,"BDEW (2021a, b)",null,"EWI"]
["heat demand",null,"Technology","Conversion efficiency*","Annual conversion efficiency gains","Annual cost reduction",null,null,null,null,"FOM share (annual)",null,"Lifetime*",null,"Interest rate"]
[null,null,null,null,null,"heating_unit",null,"equipment",null,null,"heating_unit incl DHW","equipment/ heating areas/ low investment measures","heating_unit","equipment"]
["Heat Demand",null,null,"[decimal]","[decimal]","[decimal]",null,"[decimal]",null,null,"[decimal]","[decimal]","[a]","[a]","[decimal]"]
["high",{"$f":"RIGHT(A8,3)","v":"igh"},"gas",1.0193010971149938,{"$f":"IF(ISBLANK('1. User Cockpit'!$F27)=TRUE,0,'1. User Cockpit'!$F27)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J27)=TRUE,-0.003,'1. User Cockpit'!$J27/100)","v":-3.0000000000000001E-3},"\u0080",0,null,null,0.02,0.01,18,20,{"$f":"IF(ISBLANK('1. User Cockpit'!$F$16)=TRUE, 0.05, '1. User Cockpit'!$F$16/100)","v":0.05}]
["high","igh","hp_btw",3.622254758418741,{"$f":"IF(ISBLANK('1. User Cockpit'!$F28)=TRUE,0.3636,'1. User Cockpit'!$F28)/100","v":3.6359999999999999E-3},{"$f":"IF(ISBLANK('1. User Cockpit'!$J28)=TRUE,-0.022746221,'1. User Cockpit'!$J28/100)","v":-2.2746221E-2},"\u0080",{"$f":"-0.1/33","v":-3.0303030303030303E-3},null,null,0.01,0.01,20,20]
["high","igh","hp_atw",2.7912404686628229,{"$f":"IF(ISBLANK('1. User Cockpit'!$F29)=TRUE,0.3636,'1. User Cockpit'!$F29)/100","v":3.6359999999999999E-3},{"$f":"IF(ISBLANK('1. User Cockpit'!$J29)=TRUE,-0.022746221,'1. User Cockpit'!$J29/100)","v":-2.2746221E-2},"\u0080",0,null,null,0.01,0.01,18,20]
["high","igh","pellet",0.92482769183642211,{"$f":"IF(ISBLANK('1. User Cockpit'!$F30)=TRUE,0.3,'1. User Cockpit'!$F30)/100","v":3.0000000000000001E-3},{"$f":"IF(ISBLANK('1. User Cockpit'!$J30)=TRUE,-0.001,'1. User Cockpit'!$J30/100)","v":-1E-3},"\u0080",{"$f":"-0.1/33","v":-3.0303030303030303E-3},null,null,0.04,0.01,15,20]
["high","igh","gas_solar",1.1300822164658182,{"$f":"IF(ISBLANK('1. User Cockpit'!$F31)=TRUE,3/33,'1. User Cockpit'!$F31)/100","v":9.0909090909090909E-4},{"$f":"IF(ISBLANK('1. User Cockpit'!$J31)=TRUE,-0.003,'1. User Cockpit'!$J31/100)","v":-3.0000000000000001E-3},"\u0080",0,null,null,0.02,0.01,18,20]
["high","igh","pellet_solar",0.99345932621199673,{"$f":"IF(ISBLANK('1. User Cockpit'!$F32)=TRUE,12/33,'1. User Cockpit'!$F32)/100","v":3.6363636363636364E-3},{"$f":"IF(ISBLANK('1. User Cockpit'!$J32)=TRUE,-0.001,'1. User Cockpit'!$J32/100)","v":-1E-3},"\u0080",{"$f":"-0.1/33","v":-3.0303030303030303E-3},null,null,0.04,0.01,15,20]
["medium","ium","gas",1.0193010971149938,0,-3.0000000000000001E-3,"\u0080",0]
["medium","ium","hp_btw",{"$f":"D9+'5.5 Data Capacity Factor'!D33","v":3.9722547584187411},3.6359999999999999E-3,-2.2746221E-2,"\u0080",-3.0303030303030303E-3]
["medium","ium","hp_atw",{"$f":"D10+'5.5 Data Capacity Factor'!D32","v":3.2912404686628229},3.6359999999999999E-3,-2.2746221E-2,"\u0080",0]
["medium","ium","pellet",0.92482769183642211,3.0000000000000001E-3,-1E-3,"\u0080",-3.0303030303030303E-3]
["medium","ium","gas_solar",1.1300822164658182,9.0909090909090909E-4,-3.0000000000000001E-3,"\u0080",0]
["medium","ium","pellet_solar",0.99345932621199673,3.6363636363636364E-3,-1E-3,"\u0080",-3.0303030303030303E-3]
["low","low","gas",1.0193010971149938,0,-3.0000000000000001E-3,"\u0080",0]
["low","low","hp_btw",{"$f":"D15+'5.5 Data Capacity Factor'!D33","v":4.3222547584187412},3.6359999999999999E-3,-2.2746221E-2,"\u0080",-3.0303030303030303E-3]
["low","low","hp_atw",{"$f":"D16+'5.5 Data Capacity Factor'!D32","v":3.7912404686628229},3.6359999999999999E-3,-2.2746221E-2,"\u0080",0]
["low","low","pellet",0.92482769183642211,3.0000000000000001E-3,-1E-3,"\u0080",-3.0303030303030303E-3]
["low","low","gas_solar",1.1300822164658182,9.0909090909090909E-4,-3.0000000000000001E-3,"\u0080",0]
["low","low","pellet_solar",0.99345932621199673,3.6363636363636364E-3,-1E-3,"\u0080",-3.0303030303030303E-3]
[null,null,"*All factors include DHW heating, the dismantling of an old gas generator, low-investment measures (heating surfaces), chimney as well as other construction costs and the gas- and electroinstallation"]
[]
[null,null,"BDEW (2021a). BDEW-Heizkostenvergleich Altbau 2021. Ein Vergleich der Gesamtkosten verschiedener Systeme zur Heizung und Warmwasserbereitung in Altbauten. "]
[null,null,"BDEW (2021b). BDEW-Heizkostenvergleich Neubau 2021. Ein Vergleich der Gesamtkosten verschiedener Systeme zur Heizung und Warmwasserbereitung in Neubauten. "]
[null,null,"EWI, ITG, FIW (2017). Dena-Gebäudestudie. Szenarien für eine marktwirtschaftliche Klima- und Ressourcenschutzpolitik 2050 im Gebäudesektor."]
[null,null,"EC (Knobloch, F., Mercure, J. F., Pollitt, H., Chewpreecha, U., & Lewney, R.) (2017)  A technical analysis of FTT: Heat—a simulation model for technological change in the residential heating sector. European Commission, Directorate-General for Energy."]
[null,null,"Öko-Institut und Fraunhofer ISE (2022): Durchbruch für die Wärmepumpe. Praxisoptionen für eine effiziente Wärmewende im Gebäudebestand. Studie im Auftrag von Agora Energiewende"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"gas"]
[null,null,null,null,null,"hp_wtw"]
[null,null,null,null,null,"hp_btw"]
[null,null,null,null,null,"hp_atw"]
[null,null,null,null,null,"pellet"]
[null,null,null,"heat_unit",null,"gas"]
[null,null,null,"heat_unit",null,"hp_wtw"]
[null,null,null,"heat_unit",null,"hp_btw"]
[null,null,null,"heat_unit",null,"hp_atw"]
[null,null,null,"heat_unit",null,"pellet"]
[null,null,null,"equipment",null,"gas"]
[null,null,null,"equipment",null,"hp_wtw"]
[null,null,null,"equipment",null,"hp_btw"]
[null,null,null,"equipment",null,"hp_atw"]
[null,null,null,"equipment",null,"pellet"]
[]
[null,null,null,"heat_unit",null,"gas"]
[null,null,null,"heat_unit",null,"hp_wtw"]
[null,null,null,"heat_unit",null,"hp_btw"]
[null,null,null,"heat_unit",null,"hp_atw"]
[null,null,null,"heat_unit",null,"pellet"]
[]
[null,null,null,"equipment",null,"gas"]
[null,null,null,"equipment",null,"hp_wtw"]
[null,null,null,"equipment",null,"hp_btw"]
[null,null,null,"equipment",null,"hp_atw"]
[null,null,null,"equipment",null,"pellet"]
[]
[null,null,null,"heat_unit",null,"gas"]
[null,null,null,"heat_unit",null,"hp_wtw"]
[null,null,null,"heat_unit",null,"hp_btw"]
[null,null,null,"heat_unit",null,"hp_atw"]
[null,null,null,"heat_unit",null,"pellet"]
[null,null,null,"equipment",null,"gas"]
[null,null,null,"equipment",null,"hp_wtw"]
[null,null,null,"equipment",null,"hp_btw"]
[null,null,null,"equipment",null,"hp_atw"]
[null,null,null,"equipment",null,"pellet"]

{"sheet":"5.2 Technology Specific","index":24,"n_rows":873,"n_cols":11,"rows_kept":281,"cut":true,"hidden":false,"merged":[[3,5,3,6],[3,7,3,8],[2,1,2,6]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
["Source","Calculation based on Frings & Helgeson (2022) and the specific technology and building specifics. "]
[null,null,null,null,null,"heat_unit",null,"equipment",null,"heat_unit","equipment"]
["Technology","Market","Building type","Demand","Capacity","Investment cost","FOM cost","Investment cost","FOM cost","Subsidy","Subsidy"]
["[]","[]","[]","[kWhth/a]","[kWth]","[EUR/kW]","[EUR/kW per year]","[EUR/kW]","[EUR/kW per year]","[decimal]","[decimal]"]
["gas","Baden-Württemberg","SFH_medium",{"$f":"E7*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A7,'5.4 Capacity Factor'!C:C,B7,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C7)","v":16697.550130512387},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B7,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C7,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A7)","v":9.657345361776974},{"$f":"3304.8*E7^-0.673*(1-J7)","v":718.34968829359912},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A7))*F7","v":14.366993765871982},{"$f":"748.01*E7^0.05733*(1-K7)/E7","v":88.208723380898064},{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A7))*H7","v":0.88208723380898069},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Baden-Württemberg","sMFH_medium",{"$f":"E8*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A8,'5.4 Capacity Factor'!C:C,B8,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C8)","v":27342.487840330545},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B8,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C8,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A8)","v":14.759777511649419},539.95114836792175,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A8))*F8","v":10.799022967358436},59.135862917408126,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A8))*H8","v":0.59135862917408122},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Baden-Württemberg","lMFH_medium",{"$f":"E9*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A9,'5.4 Capacity Factor'!C:C,B9,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C9)","v":111411.97741669328},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B9,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C9,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A9)","v":56.382579664318463},219.09104956105355,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A9))*F9","v":4.3818209912210708},16.716894484150533,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A9))*H9","v":0.16716894484150532},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Bavaria","SFH_medium",{"$f":"E10*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A10,'5.4 Capacity Factor'!C:C,B10,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C10)","v":17873.856169098843},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B10,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C10,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A10)","v":10.337684308327844},686.18042447886057,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A10))*F10","v":13.723608489577211},82.725809228425817,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A10))*H10","v":0.82725809228425817},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Bavaria","sMFH_medium",{"$f":"E11*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A11,'5.4 Capacity Factor'!C:C,B11,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C11)","v":29268.706555361325},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B11,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C11,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A11)","v":15.799571689803686},515.77095977456429,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A11))*F11","v":10.315419195491286},55.460071597898654,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A11))*H11","v":0.55460071597898652},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Bavaria","lMFH_medium",{"$f":"E12*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A12,'5.4 Capacity Factor'!C:C,B12,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C12)","v":119260.70856478132},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B12,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C12,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A12)","v":60.354609597561399},209.27967511816962,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A12))*F12","v":4.1855935023633926},15.677798872747736,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A12))*H12","v":0.15677798872747736},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Berlin","SFH_medium",{"$f":"E13*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A13,'5.4 Capacity Factor'!C:C,B13,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C13)","v":15795.519435715378},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B13,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C13,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A13)","v":9.1356387713796288},745.70643274787017,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A13))*F13","v":14.914128654957404},92.949626107346091,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A13))*H13","v":0.92949626107346095},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Berlin","sMFH_medium",{"$f":"E14*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A14,'5.4 Capacity Factor'!C:C,B14,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C14)","v":25865.399099089245},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B14,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C14,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A14)","v":13.962428663475977},560.51398263152385,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A14))*F14","v":11.210279652630478},62.31420359608876,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A14))*H14","v":0.62314203596088757},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Berlin","lMFH_medium",{"$f":"E15*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A15,'5.4 Capacity Factor'!C:C,B15,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C15)","v":105393.30865316944},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B15,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C15,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A15)","v":53.336694662535145},227.43464315165883,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A15))*F15","v":4.5486928630331764},17.61536764644114,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A15))*H15","v":0.17615367646441141},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Brandenburg","SFH_medium",{"$f":"E16*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A16,'5.4 Capacity Factor'!C:C,B16,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C16)","v":16410.999399408171},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B16,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C16,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A16)","v":9.4916133021446907},726.76723138918385,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A16))*F16","v":14.535344627783678},89.6599044842295,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A16))*H16","v":0.89659904484229502},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Brandenburg","sMFH_medium",{"$f":"E17*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A17,'5.4 Capacity Factor'!C:C,B17,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C17)","v":26873.256736389289},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B17,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C17,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A17)","v":14.506481369171008},546.27823688061233,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A17))*F17","v":10.925564737612246},60.108746817159961,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A17))*H17","v":0.60108746817159964},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Brandenburg","lMFH_medium",{"$f":"E18*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A18,'5.4 Capacity Factor'!C:C,B18,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C18)","v":109500.00929364623},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B18,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C18,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A18)","v":55.414984460347284},221.65833452211169,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A18))*F18","v":4.433166690442234},16.991915371563554,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A18))*H18","v":0.16991915371563554},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Bremen","SFH_medium",{"$f":"E19*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A19,'5.4 Capacity Factor'!C:C,B19,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C19)","v":15779.493235609993},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B19,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C19,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A19)","v":9.1263697140601465},746.21605498776137,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A19))*F19","v":14.924321099755227},93.038614262517839,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A19))*H19","v":0.93038614262517838},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Bremen","sMFH_medium",{"$f":"E20*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A20,'5.4 Capacity Factor'!C:C,B20,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C20)","v":25839.155956946644},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B20,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C20,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A20)","v":13.948262324937462},560.89704274576525,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A20))*F20","v":11.217940854915305},62.373861996571279,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A20))*H20","v":0.62373861996571278},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Bremen","lMFH_medium",{"$f":"E21*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A21,'5.4 Capacity Factor'!C:C,B21,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C21)","v":105286.3761612613},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B21,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C21,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A21)","v":53.28257902897839},227.5900739581823,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A21))*F21","v":4.5518014791636459},17.632232255102601,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A21))*H21","v":0.17632232255102601},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Hamburg","SFH_medium",{"$f":"E22*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A22,'5.4 Capacity Factor'!C:C,B22,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C22)","v":16483.100250733369},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B22,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C22,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A22)","v":9.5333141993830939},724.62620023413956,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A22))*F22","v":14.492524004682792},89.290149543093676,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A22))*H22","v":0.89290149543093678},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Hamburg","sMFH_medium",{"$f":"E23*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A23,'5.4 Capacity Factor'!C:C,B23,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C23)","v":26991.32295779468},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B23,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C23,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A23)","v":14.570214822021422},544.66892006778858,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A23))*F23","v":10.893378401355772},59.860860024630128,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A23))*H23","v":0.59860860024630125},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Hamburg","lMFH_medium",{"$f":"E24*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A24,'5.4 Capacity Factor'!C:C,B24,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C24)","v":109981.09174926278},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B24,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C24,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A24)","v":55.658447241529743},221.00533672654535,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A24))*F24","v":4.4201067345309069},16.9218411872987,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A24))*H24","v":0.169218411872987},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Hesse","SFH_medium",{"$f":"E25*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A25,'5.4 Capacity Factor'!C:C,B25,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C25)","v":16656.041135629497},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B25,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C25,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A25)","v":9.6333378459395593},719.55401579641091,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A25))*F25","v":14.391080315928219},88.415933355185302,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A25))*H25","v":0.88415933355185305},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Hesse","sMFH_medium",{"$f":"E26*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A26,'5.4 Capacity Factor'!C:C,B26,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C26)","v":27274.516240965455},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B26,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C26,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A26)","v":14.723085690129802},540.85638717953589,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A26))*F26","v":10.817127743590717},59.274778210192231,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A26))*H26","v":0.59274778210192236},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Hesse","lMFH_medium",{"$f":"E27*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A27,'5.4 Capacity Factor'!C:C,B27,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C27)","v":111135.01467878652},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B27,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C27,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A27)","v":56.242416335418284},219.45836005189958,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A27))*F27","v":4.3891672010379912},16.756163925351554,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A27))*H27","v":0.16756163925351555},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Mecklenburg-Western Pomerania","SFH_medium",{"$f":"E28*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A28,'5.4 Capacity Factor'!C:C,B28,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C28)","v":16866.370804388516},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B28,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C28,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A28)","v":9.7549860060083962},713.50274131719516,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A28))*F28","v":14.270054826343904},87.376192716886123,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A28))*H28","v":0.87376192716886125},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Mecklenburg-Western Pomerania","sMFH_medium",{"$f":"E29*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A29,'5.4 Capacity Factor'!C:C,B29,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C29)","v":27618.934216390197},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B29,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C29,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A29)","v":14.909006324637085},536.30791634786681,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A29))*F29","v":10.726158326957336},58.577727425423319,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A29))*H29","v":0.5857772742542332},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Mecklenburg-Western Pomerania","lMFH_medium",{"$f":"E30*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A30,'5.4 Capacity Factor'!C:C,B30,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C30)","v":112538.40883677258},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B30,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C30,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A30)","v":56.952636050998265},217.61276855455705,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A30))*F30","v":4.3522553710911414},16.559117262899861,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A30))*H30","v":0.16559117262899861},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Lower Saxony","SFH_medium",{"$f":"E31*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A31,'5.4 Capacity Factor'!C:C,B31,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C31)","v":16063.577523151896},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B31,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C31,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A31)","v":9.2906752591971635},737.30870659241907,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A31))*F31","v":14.746174131848381},91.486765659594397,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A31))*H31","v":0.91486765659594393},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Lower Saxony","sMFH_medium",{"$f":"E32*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A32,'5.4 Capacity Factor'!C:C,B32,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C32)","v":26304.348222700006},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B32,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C32,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A32)","v":14.199378257867751},554.201789621339,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A32))*F32","v":11.08403579242678},61.33348976655072,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A32))*H32","v":0.61333489766550719},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Lower Saxony","lMFH_medium",{"$f":"E33*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A33,'5.4 Capacity Factor'!C:C,B33,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C33)","v":107181.88729796508},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B33,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C33,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A33)","v":54.241845798565322},224.87340220270724,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A33))*F33","v":4.4974680440541448},17.33813334565091,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A33))*H33","v":0.17338133345650911},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Northrhine-Westphalia","SFH_medium",{"$f":"E34*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A34,'5.4 Capacity Factor'!C:C,B34,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C34)","v":15505.371334161982},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B34,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C34,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A34)","v":8.9678261042001051},755.06912294458368,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A34))*F34","v":15.101382458891674},94.588378727858199,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A34))*H34","v":0.94588378727858202},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Northrhine-Westphalia","sMFH_medium",{"$f":"E35*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A35,'5.4 Capacity Factor'!C:C,B35,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C35)","v":25390.277247284066},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B35,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C35,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A35)","v":13.705952630112858},567.55149570616209,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A35))*F35","v":11.351029914123242},63.412837003395666,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A35))*H35","v":0.63412837003395672},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Northrhine-Westphalia","lMFH_medium",{"$f":"E36*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A36,'5.4 Capacity Factor'!C:C,B36,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C36)","v":103457.33759842814},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B36,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C36,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A36)","v":52.356952225925177},230.29019060346556,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A36))*F36","v":4.6058038120693112},17.925936188788491,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A36))*H36","v":0.17925936188788491},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Rhineland-Palatinate","SFH_medium",{"$f":"E37*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A37,'5.4 Capacity Factor'!C:C,B37,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C37)","v":16209.262501769492},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B37,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C37,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A37)","v":9.3749349345109838},732.84232094524498,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A37))*F37","v":14.6568464189049},90.711444368989063,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A37))*H37","v":0.90711444368989069},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Rhineland-Palatinate","sMFH_medium",{"$f":"E38*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A38,'5.4 Capacity Factor'!C:C,B38,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C38)","v":26542.909552070796},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B38,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C38,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A38)","v":14.328156303412037},550.84460843431259,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A38))*F38","v":11.016892168686253},60.81370791504154,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A38))*H38","v":0.60813707915041537},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Rhineland-Palatinate","lMFH_medium",{"$f":"E39*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A39,'5.4 Capacity Factor'!C:C,B39,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C39)","v":108153.94915259819},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B39,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C39,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A39)","v":54.733779935525398},223.51118943206029,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A39))*F39","v":4.4702237886412055},17.191198170652431,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A39))*H39","v":0.1719119817065243},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saarland","SFH_medium",{"$f":"E40*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A40,'5.4 Capacity Factor'!C:C,B40,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C40)","v":15784.426122734631},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B40,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C40,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A40)","v":9.1292227430506827},746.05910032305235,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A40))*F40","v":14.921182006461047},93.0112048838064,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A40))*H40","v":0.93011204883806398},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saarland","sMFH_medium",{"$f":"E41*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A41,'5.4 Capacity Factor'!C:C,B41,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C41)","v":25847.233633322456},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B41,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C41,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A41)","v":13.952622744033716},560.7790669843323,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A41))*F41","v":11.215581339686647},62.355486520767919,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A41))*H41","v":0.62355486520767922},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saarland","lMFH_medium",{"$f":"E42*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A42,'5.4 Capacity Factor'!C:C,B42,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C42)","v":105319.29013394793},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B42,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C42,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A42)","v":53.299235897746925},227.54220401018202,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A42))*F42","v":4.5508440802036407},17.62703776101819,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A42))*H42","v":0.17627037761018191},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saxony","SFH_medium",{"$f":"E43*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A43,'5.4 Capacity Factor'!C:C,B43,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C43)","v":17142.413576629304},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B43,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C43,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A43)","v":9.9146405879868738},705.74982241699115,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A43))*F43","v":14.114996448339824},86.049229815498947,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A43))*H43","v":0.86049229815498951},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saxony","sMFH_medium",{"$f":"E44*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A44,'5.4 Capacity Factor'!C:C,B44,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C44)","v":28070.958380678378},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B44,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C44,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A44)","v":15.153013970676589},530.48039594716499,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A44))*F44","v":10.609607918943301},57.688120442970245,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A44))*H44","v":0.57688120442970248},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saxony","lMFH_medium",{"$f":"E45*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A45,'5.4 Capacity Factor'!C:C,B45,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C45)","v":114380.26413090537},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B45,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C45,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A45)","v":57.88474905410191},215.24818878694782,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A45))*F45","v":4.3049637757389565},16.307637613760352,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A45))*H45","v":0.16307637613760353},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saxony-Anhalt","SFH_medium",{"$f":"E46*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A46,'5.4 Capacity Factor'!C:C,B46,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C46)","v":16084.547976481279},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B46,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C46,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A46)","v":9.3028039193066974},736.66162953007813,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A46))*F46","v":14.733232590601563},91.374322469958557,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A46))*H46","v":0.91374322469958558},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saxony-Anhalt","sMFH_medium",{"$f":"E47*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A47,'5.4 Capacity Factor'!C:C,B47,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C47)","v":26338.687653375961},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B47,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C47,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A47)","v":14.217915062551128},553.71541089996242,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A47))*F47","v":11.074308217999249},61.258106915587227,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A47))*H47","v":0.61258106915587229},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saxony-Anhalt","lMFH_medium",{"$f":"E48*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A48,'5.4 Capacity Factor'!C:C,B48,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C48)","v":107321.80960120655},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B48,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C48,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A48)","v":54.312656680772548},224.676048747913,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A48))*F48","v":4.4935209749582601},17.316823651274234,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A48))*H48","v":0.17316823651274235},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Schleswig-Holstein","SFH_medium",{"$f":"E49*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A49,'5.4 Capacity Factor'!C:C,B49,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C49)","v":16741.15617072822},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B49,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C49,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A49)","v":9.6825657436253447},717.08990077031058,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A49))*F49","v":14.341798015406212},87.992120174655227,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A49))*H49","v":0.87992120174655231},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Schleswig-Holstein","sMFH_medium",{"$f":"E50*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A50,'5.4 Capacity Factor'!C:C,B50,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C50)","v":27413.893382763243},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B50,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C50,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A50)","v":14.798323013637379},539.00422275358051,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A50))*F50","v":10.780084455071611},58.990650323677045,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A50))*H50","v":0.58990650323677041},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Schleswig-Holstein","lMFH_medium",{"$f":"E51*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A51,'5.4 Capacity Factor'!C:C,B51,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C51)","v":111702.93238492422},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B51,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C51,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A51)","v":56.529824081439386},218.70682419672315,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A51))*F51","v":4.3741364839344632},16.675844882649621,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A51))*H51","v":0.16675844882649621},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Thuringia","SFH_medium",{"$f":"E52*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A52,'5.4 Capacity Factor'!C:C,B52,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C52)","v":17496.012927890744},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B52,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C52,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A52)","v":10.11915149097209},696.11854575965549,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A52))*F52","v":13.92237091519311},84.408895470470711,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A52))*H52","v":0.84408895470470713},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Thuringia","sMFH_medium",{"$f":"E53*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A53,'5.4 Capacity Factor'!C:C,B53,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C53)","v":28649.982601994969},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B53,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C53,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A53)","v":15.465577652898771},523.24099851145274,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A53))*F53","v":10.464819970229055},56.588426634372262,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A53))*H53","v":0.56588426634372258},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Thuringia","lMFH_medium",{"$f":"E54*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A54,'5.4 Capacity Factor'!C:C,B54,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C54)","v":116739.60443109156},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B54,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C54,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A54)","v":59.078747181726499},212.3107245604636,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A54))*F54","v":4.2462144912092716},15.996769310563678,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A54))*H54","v":0.1599676931056368},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["hp_btw","Baden-Württemberg","SFH_medium",{"$f":"E55*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A55,'5.4 Capacity Factor'!C:C,B55,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C55)","v":16750.342127619559},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B55,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C55,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A55)","v":7.4508497199079011},{"$f":"11269*E55^-0.665*(1-J55)","v":2222.9504517482906},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A55))*F55","v":22.229504517482905},{"$f":"581.42*E55^0.9775*(1-K55)/E55","v":416.79893404217154},{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A55))*H55","v":4.1679893404217152},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Baden-Württemberg","sMFH_medium",{"$f":"E56*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A56,'5.4 Capacity Factor'!C:C,B56,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C56)","v":27525.229368778448},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B56,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C56,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A56)","v":11.599305122323317},1656.1488995809784,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A56))*F56","v":16.561488995809786},412.6686818820578,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A56))*H56","v":4.1266868188205779},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Baden-Württemberg","lMFH_medium",{"$f":"E57*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A57,'5.4 Capacity Factor'!C:C,B57,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C57)","v":111970.76040145842},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B57,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C57,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A57)","v":44.825924878244784},674.03071135029268,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A57))*F57","v":6.7403071135029267},400.30574399768204,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A57))*H57","v":4.0030574399768204},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Bavaria","SFH_medium",{"$f":"E58*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A58,'5.4 Capacity Factor'!C:C,B58,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C58)","v":17930.367247418577},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B58,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C58,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A58)","v":8.0094774566670139},2118.6043533497796,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A58))*F58","v":21.186043533497795},416.12148153355287,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A58))*H58","v":4.1612148153355291},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Bavaria","sMFH_medium",{"$f":"E59*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A59,'5.4 Capacity Factor'!C:C,B59,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C59)","v":29464.321826468095},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B59,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C59,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A59)","v":12.468963458224088},1578.4086710921476,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A59))*F59","v":15.784086710921477},411.99794256164239,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A59))*H59","v":4.1199794256164237},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Bavaria","lMFH_medium",{"$f":"E60*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A60,'5.4 Capacity Factor'!C:C,B60,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C60)","v":119858.85659376558},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B60,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C60,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A60)","v":48.186750274569825},642.39146591643203,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A60))*F60","v":6.4239146591643204},399.65509902636279,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A60))*H60","v":3.996550990263628},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Berlin","SFH_medium",{"$f":"E61*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A61,'5.4 Capacity Factor'!C:C,B61,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C61)","v":15845.459517334462},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B61,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C61,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A61)","v":6.9841607184085328},2320.6555447090695,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A61))*F61","v":23.206555447090697},417.40597365179713,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A61))*H61","v":4.1740597365179717},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Berlin","sMFH_medium",{"$f":"E62*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A62,'5.4 Capacity Factor'!C:C,B62,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C62)","v":26038.26861238608},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B62,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C62,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A62)","v":10.872774816503314},1728.9414272161257,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A62))*F62","v":17.289414272161256},413.26970605725194,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A62))*H62","v":4.1326970605725197},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Berlin","lMFH_medium",{"$f":"E63*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A63,'5.4 Capacity Factor'!C:C,B63,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C63)","v":105921.90520938377},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B63,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C63,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A63)","v":42.018222816180874},703.65630793482569,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A63))*F63","v":7.036563079348257},400.88876238549454,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A63))*H63","v":4.0088876238549451},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Brandenburg","SFH_medium",{"$f":"E64*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A64,'5.4 Capacity Factor'!C:C,B64,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C64)","v":16462.885420174545},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B64,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C64,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A64)","v":7.3055461495484471},2252.2552316262199,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A64))*F64","v":22.5225523162622},416.9836674171836,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A64))*H64","v":4.1698366741718358},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Brandenburg","sMFH_medium",{"$f":"E65*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A65,'5.4 Capacity Factor'!C:C,B65,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C65)","v":27052.862192888279},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B65,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C65,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A65)","v":11.373099989845738},1677.9816304495976,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A65))*F65","v":16.779816304495977},412.85158464917055,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A65))*H65","v":4.1285158464917053},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Brandenburg","lMFH_medium",{"$f":"E66*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A66,'5.4 Capacity Factor'!C:C,B66,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C66)","v":110049.20286729648},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B66,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C66,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A66)","v":43.95174714358042},682.91634423138089,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A66))*F66","v":6.829163442313809},400.4831672708375,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A66))*H66","v":4.0048316727083755},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Bremen","SFH_medium",{"$f":"E67*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A67,'5.4 Capacity Factor'!C:C,B67,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C67)","v":15829.382647813329},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B67,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C67,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A67)","v":7.0699698670116469},2301.8868028002257,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A67))*F67","v":23.018868028002256},417.29130452170887,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A67))*H67","v":4.1729130452170891},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Bremen","sMFH_medium",{"$f":"E68*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A68,'5.4 Capacity Factor'!C:C,B68,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C68)","v":26011.85007611203},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B68,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C68,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A68)","v":11.006360452283202},1714.9582854711516,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A68))*F68","v":17.149582854711518},413.15617323626503,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A68))*H68","v":4.1315617323626501},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Bremen","lMFH_medium",{"$f":"E69*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A69,'5.4 Capacity Factor'!C:C,B69,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C69)","v":105814.43640119812},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B69,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C69,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A69)","v":42.534469230180044},697.96535407212593,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A69))*F69","v":6.9796535407212597},400.77863083839964,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A69))*H69","v":4.0077863083839969},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Hamburg","SFH_medium",{"$f":"E70*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A70,'5.4 Capacity Factor'!C:C,B70,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C70)","v":16535.214229966994},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B70,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C70,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A70)","v":7.3915577041142537},2234.7925819209295,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A70))*F70","v":22.347925819209294},416.87386690523181,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A70))*H70","v":4.1687386690523178},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Hamburg","sMFH_medium",{"$f":"E71*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A71,'5.4 Capacity Factor'!C:C,B71,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C71)","v":27171.717501295687},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B71,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C71,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A71)","v":11.507000726400452},1664.9715572514115,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A71))*F71","v":16.649715572514115},412.74287220094607,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A71))*H71","v":4.1274287220094603},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Hamburg","lMFH_medium",{"$f":"E72*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A72,'5.4 Capacity Factor'!C:C,B72,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C72)","v":110532.69817561253},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B72,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C72,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A72)","v":44.469211275668101},677.62141640531956,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A72))*F72","v":6.7762141640531954},400.37771168533033,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A72))*H72","v":4.0037771168533034},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Hesse","SFH_medium",{"$f":"E73*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A73,'5.4 Capacity Factor'!C:C,B73,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C73)","v":16708.701895356295},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B73,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C73,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A73)","v":7.4453583011157205},2224.0406280866628,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A73))*F73","v":22.24040628086663},416.8058483955619,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A73))*H73","v":4.168058483955619},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Hesse","sMFH_medium",{"$f":"E74*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A74,'5.4 Capacity Factor'!C:C,B74,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C74)","v":27456.803486173605},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B74,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C74,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A74)","v":11.590756212531891},1656.9611058727221,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A74))*F74","v":16.569611058727222},412.67552771794334,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A74))*H74","v":4.1267552771794334},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Hesse","lMFH_medium",{"$f":"E75*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A75,'5.4 Capacity Factor'!C:C,B75,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C75)","v":111692.40856635633},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B75,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C75,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A75)","v":44.792887314006229},674.36126857538625,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A75))*F75","v":6.7436126857538623},400.3123847425403,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A75))*H75","v":4.0031238474254032},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Mecklenburg-Western Pomerania","SFH_medium",{"$f":"E76*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A76,'5.4 Capacity Factor'!C:C,B76,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C76)","v":16919.696555277365},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B76,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C76,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A76)","v":7.567842706138376},2200.0380792333171,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A76))*F76","v":22.000380792333171},416.65285110822822,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A76))*H76","v":4.1665285110822818},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Mecklenburg-Western Pomerania","sMFH_medium",{"$f":"E77*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A77,'5.4 Capacity Factor'!C:C,B77,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C77)","v":27803.523354082365},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B77,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C77,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A77)","v":11.781437012708004},1639.0786583177876,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A77))*F77","v":16.390786583177878},412.52404655103345,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A77))*H77","v":4.125240465510335},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Mecklenburg-Western Pomerania","lMFH_medium",{"$f":"E78*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A78,'5.4 Capacity Factor'!C:C,B78,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C78)","v":113102.84140002685},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B78,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C78,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A78)","v":45.529780010101291},667.0833487885925,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A78))*F78","v":6.6708334878859255},400.16544172533605,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A78))*H78","v":4.001654417253361},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Lower Saxony","SFH_medium",{"$f":"E79*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A79,'5.4 Capacity Factor'!C:C,B79,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C79)","v":16114.365113637004},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B79,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C79,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A79)","v":7.1974501947007345},2274.6931922856757,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A79))*F79","v":22.746931922856756},417.12355016024446,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A79))*H79","v":4.1712355016024443},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Lower Saxony","sMFH_medium",{"$f":"E80*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A80,'5.4 Capacity Factor'!C:C,B80,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C80)","v":26480.151420533079},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B80,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C80,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A80)","v":11.204818785701013},1694.6984240361448,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A80))*F80","v":16.946984240361449},412.99008122985316,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A80))*H80","v":4.1299008122985317},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Lower Saxony","lMFH_medium",{"$f":"E81*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A81,'5.4 Capacity Factor'!C:C,B81,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C81)","v":107719.45440956132},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B81,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C81,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A81)","v":43.301418478555952},689.7198582605165,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A81))*F81","v":6.8971985826051654},400.61751470064081,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A81))*H81","v":4.0061751470064078},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Northrhine-Westphalia","SFH_medium",{"$f":"E82*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A82,'5.4 Capacity Factor'!C:C,B82,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C82)","v":15554.39406577354},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B82,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C82,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A82)","v":6.9233403945317544},2334.1927290931731,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A82))*F82","v":23.341927290931732},417.48812530394554,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A82))*H82","v":4.1748812530394552},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Northrhine-Westphalia","sMFH_medium",{"$f":"E83*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A83,'5.4 Capacity Factor'!C:C,B83,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C83)","v":25559.971318247164},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B83,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C83,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A83)","v":10.778091187010652},1739.0269390202798,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A83))*F83","v":17.3902693902028},413.35104363092989,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A83))*H83","v":4.1335104363092992},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Northrhine-Westphalia","lMFH_medium",{"$f":"E84*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A84,'5.4 Capacity Factor'!C:C,B84,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C84)","v":103976.22435763974},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B84,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C84,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A84)","v":41.652314581327268},707.76097793002123,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A84))*F84","v":7.0776097793002126},400.96766320684486,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A84))*H84","v":4.0096766320684489},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Rhineland-Palatinate","SFH_medium",{"$f":"E85*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A85,'5.4 Capacity Factor'!C:C,B85,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C85)","v":16260.510698805241},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B85,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C85,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A85)","v":7.2287222023531115},2268.1445104329632,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A85))*F85","v":22.681445104329633},417.08286262632555,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A85))*H85","v":4.1708286262632557},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Rhineland-Palatinate","sMFH_medium",{"$f":"E86*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A86,'5.4 Capacity Factor'!C:C,B86,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C86)","v":26720.307157194544},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B86,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C86,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A86)","v":11.253502301297678},1689.8195063636681,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A86))*F86","v":16.898195063636681},412.94979688740398,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A86))*H86","v":4.1294979688740394},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Rhineland-Palatinate","lMFH_medium",{"$f":"E87*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A87,'5.4 Capacity Factor'!C:C,B87,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C87)","v":108696.39160737659},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B87,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C87,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A87)","v":43.489557646370848},687.73420325677205,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A87))*F87","v":6.8773420325677206},{"$f":"581.42*E87^0.9775*(1-K87)/E87","v":400.57843721697543},{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A87))*H87","v":4.0057843721697548},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saarland","SFH_medium",{"$f":"E88*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A88,'5.4 Capacity Factor'!C:C,B88,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C88)","v":15834.331131056004},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B88,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C88,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A88)","v":7.018760825243624},2313.041620145998,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A88))*F88","v":23.13041620145998},417.35956417234092,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A88))*H88","v":4.1735956417234092},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saarland","sMFH_medium",{"$f":"E89*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A89,'5.4 Capacity Factor'!C:C,B89,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C89)","v":26019.981739050287},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B89,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C89,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A89)","v":10.926639437524036},1723.268879374717,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A89))*F89","v":17.232688793747169},413.2237564706532,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A89))*H89","v":4.1322375647065321},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saarland","lMFH_medium",{"$f":"E90*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A90,'5.4 Capacity Factor'!C:C,B90,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C90)","v":105847.51545279569},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B90,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C90,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A90)","v":42.226384549147362},701.34765594243493,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A90))*F90","v":7.0134765594243493},400.84418937993973,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A90))*H90","v":4.0084418937993975},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saxony","SFH_medium",{"$f":"E91*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A91,'5.4 Capacity Factor'!C:C,B91,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C91)","v":17196.612081252664},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B91,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C91,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A91)","v":7.6440042169244355},2185.4366996552953,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A91))*F91","v":21.854366996552955},416.55898794602342,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A91))*H91","v":4.1655898794602342},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saxony","sMFH_medium",{"$f":"E92*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A92,'5.4 Capacity Factor'!C:C,B92,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C92)","v":28258.568588990009},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B92,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C92,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A92)","v":11.90000343605489},1628.2002967683936,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A92))*F92","v":16.282002967683937},412.43111352203408,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A92))*H92","v":4.1243111352203412},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saxony","lMFH_medium",{"$f":"E93*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A93,'5.4 Capacity Factor'!C:C,B93,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C93)","v":114953.93445676494},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B93,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C93,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A93)","v":45.987984146468129},662.65599942687834,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A93))*F93","v":6.6265599942687832},400.07529283120152,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A93))*H93","v":4.0007529283120151},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saxony-Anhalt","SFH_medium",{"$f":"E94*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A94,'5.4 Capacity Factor'!C:C,B94,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C94)","v":16135.401868435938},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B94,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C94,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A94)","v":7.1647736205573285},2281.5868116004181,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A94))*F94","v":22.815868116004182},417.16625873056637,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A94))*H94","v":4.1716625873056641},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saxony-Anhalt","sMFH_medium",{"$f":"E95*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A95,'5.4 Capacity Factor'!C:C,B95,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C95)","v":26514.720356295933},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B95,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C95,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A95)","v":11.153948674493581},1699.8343280025433,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A95))*F95","v":16.998343280025434},413.0323665813267,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A95))*H95","v":4.1303236658132674},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saxony-Anhalt","lMFH_medium",{"$f":"E96*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A96,'5.4 Capacity Factor'!C:C,B96,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C96)","v":107860.07848835739},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B96,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C96,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A96)","v":43.104829134669828},691.81010328907314,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A96))*F96","v":6.918101032890732},400.65853324608679,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A96))*H96","v":4.006585332460868},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Schleswig-Holstein","SFH_medium",{"$f":"E97*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A97,'5.4 Capacity Factor'!C:C,B97,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C97)","v":16794.086035362721},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B97,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C97,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A97)","v":7.5342540621663012},2206.5555676953654,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A97))*F97","v":22.065555676953654},416.69455384372418,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A97))*H97","v":4.1669455384372416},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Schleswig-Holstein","sMFH_medium",{"$f":"E98*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A98,'5.4 Capacity Factor'!C:C,B98,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C98)","v":27597.112144959588},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B98,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C98,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A98)","v":11.729147012946472},1643.9343362011896,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A98))*F98","v":16.439343362011897},412.56533603496075,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A98))*H98","v":4.1256533603496077},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Schleswig-Holstein","lMFH_medium",{"$f":"E99*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A99,'5.4 Capacity Factor'!C:C,B99,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C99)","v":112263.17464444015},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B99,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C99,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A99)","v":45.327703456680602},669.05954550536467,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A99))*F99","v":6.6905954550536464},400.20549423794085,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A99))*H99","v":4.0020549423794085},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Thuringia","SFH_medium",{"$f":"E100*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A100,'5.4 Capacity Factor'!C:C,B100,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C100)","v":17551.329393878674},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B100,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C100,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A100)","v":7.8294845378915765},2150.8696116095066,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A100))*F100","v":21.508696116095066},416.33434008489024,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A100))*H100","v":4.1633434008489028},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Thuringia","sMFH_medium",{"$f":"E101*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A101,'5.4 Capacity Factor'!C:C,B101,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C101)","v":28841.462676568572},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B101,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C101,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A101)","v":12.188754775561296},1602.4470260269213,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A101))*F101","v":16.024470260269215},412.20869179978445,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A101))*H101","v":4.1220869179978443},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Thuringia","lMFH_medium",{"$f":"E102*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A102,'5.4 Capacity Factor'!C:C,B102,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C102)","v":117325.10794800996},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B102,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C102,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A102)","v":47.103873910269279},652.17475863876825,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A102))*F102","v":6.5217475863876828},399.85953453183089,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A102))*H102","v":3.998595345318309},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_atw","Baden-Württemberg","SFH_medium",{"$f":"E103*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A103,'5.4 Capacity Factor'!C:C,B103,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C103)","v":16750.342127619559},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B103,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C103,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A103)","v":13.837292336971823},{"$f":"3891.5*E103^-0.425*(1-J103)","v":955.50194132763966},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A103))*F103","v":9.5550194132763959},411.03384160019465,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A103))*H103","v":4.1103384160019463},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Baden-Württemberg","sMFH_medium",{"$f":"E104*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A104,'5.4 Capacity Factor'!C:C,B104,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C104)","v":27525.229368778448},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B104,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C104,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A104)","v":21.222432334917475},796.69181655952571,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A104))*F104","v":7.9669181655952572},407.09740979128293,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A104))*H104","v":4.0709740979128295},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Baden-Württemberg","lMFH_medium",{"$f":"E105*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A105,'5.4 Capacity Factor'!C:C,B105,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C105)","v":111970.76040145842},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B105,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C105,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A105)","v":80.935697696830843},451.04383316333468,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A105))*F105","v":4.5104383316333472},395.01908400488946,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A105))*H105","v":3.9501908400488945},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Bavaria","SFH_medium",{"$f":"E106*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A106,'5.4 Capacity Factor'!C:C,B106,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C106)","v":17930.367247418577},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B106,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C106,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A106)","v":14.874743848095886},926.58926104203317,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A106))*F106","v":9.2658926104203321},410.36575950022677,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A106))*H106","v":4.103657595002268},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Bavaria","sMFH_medium",{"$f":"E107*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A107,'5.4 Capacity Factor'!C:C,B107,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C107)","v":29464.321826468095},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B107,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C107,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A107)","v":22.813584993935926},772.58459627869718,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A107))*F107","v":7.7258459627869716},406.43572584972225,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A107))*H107","v":4.064357258497223},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Bavaria","lMFH_medium",{"$f":"E108*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A108,'5.4 Capacity Factor'!C:C,B108,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C108)","v":119858.85659376559},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B108,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C108,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A108)","v":87.003854662417723},437.3956284041418,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A108))*F108","v":4.3739562840414186},394.37703181244223,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A108))*H108","v":3.9437703181244221},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Berlin","SFH_medium",{"$f":"E109*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A109,'5.4 Capacity Factor'!C:C,B109,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C109)","v":15845.459517334464},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B109,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C109,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A109)","v":12.970584191330136},982.13343241900111,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A109))*F109","v":9.821334324190012},411.63248474049283,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A109))*H109","v":4.1163248474049281},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Berlin","sMFH_medium",{"$f":"E110*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A110,'5.4 Capacity Factor'!C:C,B110,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C110)","v":26038.26861238608},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B110,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C110,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A110)","v":19.893150960565322},818.89699490357498,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A110))*F110","v":8.1889699490357497},407.69031978345254,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A110))*H110","v":4.0769031978345254},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Berlin","lMFH_medium",{"$f":"E111*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A111,'5.4 Capacity Factor'!C:C,B111,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C111)","v":105921.90520938377},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B111,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C111,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A111)","v":75.866235640326565},463.61520461236876,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A111))*F111","v":4.636152046123688},395.59440272805273,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A111))*H111","v":3.9559440272805273},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Brandenburg","SFH_medium",{"$f":"E112*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A112,'5.4 Capacity Factor'!C:C,B112,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C112)","v":16462.885420174545},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B112,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C112,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A112)","v":13.567442849161402},963.53312076884959,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A112))*F112","v":9.6353312076884965},411.21601977437228,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A112))*H112","v":4.112160197743723},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Brandenburg","sMFH_medium",{"$f":"E113*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A113,'5.4 Capacity Factor'!C:C,B113,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C113)","v":27052.862192888279},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B113,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C113,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A113)","v":20.808560722162202},803.38816605018474,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A113))*F113","v":8.0338816605018479},407.27784326250156,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A113))*H113","v":4.0727784326250154},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Brandenburg","lMFH_medium",{"$f":"E114*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A114,'5.4 Capacity Factor'!C:C,B114,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C114)","v":110049.20286729648},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B114,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C114,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A114)","v":79.357321231464638},454.83494420488057,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A114))*F114","v":4.5483494420488055},395.19416412775536,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A114))*H114","v":3.9519416412775539},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Bremen","SFH_medium",{"$f":"E115*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A115,'5.4 Capacity Factor'!C:C,B115,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C115)","v":15829.382647813327},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B115,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C115,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A115)","v":13.129944038735916},977.04952124639385,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A115))*F115","v":9.7704952124639384},411.51940169443981,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A115))*H115","v":4.1151940169443986},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Bremen","sMFH_medium",{"$f":"E116*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A116,'5.4 Capacity Factor'!C:C,B116,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C116)","v":26011.850076112034},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B116,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C116,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A116)","v":20.137563197881118},814.65806010695485,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A116))*F116","v":8.1465806010695481},407.57831972292172,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A116))*H116","v":4.0757831972292173},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Bremen","lMFH_medium",{"$f":"E117*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A117,'5.4 Capacity Factor'!C:C,B117,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C117)","v":105814.43640119812},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B117,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C117,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A117)","v":76.798347221158409},461.21534890975386,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A117))*F117","v":4.6121534890975386},395.48572563933806,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A117))*H117","v":3.9548572563933808},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Hamburg","SFH_medium",{"$f":"E118*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A118,'5.4 Capacity Factor'!C:C,B118,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C118)","v":16535.214229966994},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B118,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C118,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A118)","v":13.727178593355045},958.75193282294697,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A118))*F118","v":9.5875193282294706},411.10773800455235,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A118))*H118","v":4.1110773800455238},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Hamburg","sMFH_medium",{"$f":"E119*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A119,'5.4 Capacity Factor'!C:C,B119,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C119)","v":27171.71750129569},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B119,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C119,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A119)","v":21.05354947719194},799.4016400734389,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A119))*F119","v":7.994016400734389},{"$f":"581.42*E119^0.9775*(1-K119)/E119","v":407.17059849683989},{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A119))*H119","v":4.071705984968399},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Hamburg","lMFH_medium",{"$f":"E120*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A120,'5.4 Capacity Factor'!C:C,B120,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C120)","v":110532.69817561255},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B120,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C120,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A120)","v":80.2916314699563},452.57798872952287,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A120))*F120","v":4.5257798872952284},395.09010124728258,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A120))*H120","v":3.9509010124728259},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Hesse","SFH_medium",{"$f":"E121*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A121,'5.4 Capacity Factor'!C:C,B121,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C121)","v":16708.701895356295},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B121,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C121,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A121)","v":13.827093987786341},955.80139345368411,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A121))*F121","v":9.5580139345368416},411.04066031541686,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A121))*H121","v":4.1104066031541686},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Hesse","sMFH_medium",{"$f":"E122*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A122,'5.4 Capacity Factor'!C:C,B122,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C122)","v":27456.803486173609},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B122,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C122,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A122)","v":21.206790996262054},796.94149795519024,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A122))*F122","v":7.9694149795519023},407.10416320432142,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A122))*H122","v":4.0710416320432143},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Hesse","lMFH_medium",{"$f":"E123*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A123,'5.4 Capacity Factor'!C:C,B123,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C123)","v":111692.40856635633},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B123,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C123,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A123)","v":80.876046539177906},451.18518927046335,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A123))*F123","v":4.5118518927046338},395.02563704838292,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A123))*H123","v":3.9502563704838294},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Mecklenburg-Western Pomerania","SFH_medium",{"$f":"E124*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A124,'5.4 Capacity Factor'!C:C,B124,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C124)","v":16919.696555277365},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B124,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C124,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A124)","v":14.054565025685557},949.1959997402904,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A124))*F124","v":9.4919599974029047},410.88977926071482,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A124))*H124","v":4.1088977926071486},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Mecklenburg-Western Pomerania","sMFH_medium",{"$f":"E125*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A125,'5.4 Capacity Factor'!C:C,B125,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C125)","v":27803.523354082365},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B125,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C125,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A125)","v":21.555666238065751},791.43396009576713,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A125))*F125","v":7.9143396009576712},406.95472712305678,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A125))*H125","v":4.0695472712305678},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Mecklenburg-Western Pomerania","lMFH_medium",{"$f":"E126*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A126,'5.4 Capacity Factor'!C:C,B126,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C126)","v":113102.84140002685},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B126,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C126,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A126)","v":82.206547240460637},448.06711910107941,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A126))*F126","v":4.4806711910107939},394.88063464227872,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A126))*H126","v":3.9488063464227872},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Rhineland-Palatinate","lMFH_medium",{"$f":"E135*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A135,'5.4 Capacity Factor'!C:C,B135,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C135)","v":108696.39160737659},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B135,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C135,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A135)","v":78.522812417058461},456.88306808822335,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A135))*F135","v":4.5688306808822334},395.28817588606972,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A135))*H135","v":3.9528817588606975},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Saarland","lMFH_medium",{"$f":"E138*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A138,'5.4 Capacity Factor'!C:C,B138,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C138)","v":105847.51545279569},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B138,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C138,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A138)","v":76.242083213738283},462.64250157344441,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A138))*F138","v":4.6264250157344442},395.5504183783662,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A138))*H138","v":3.955504183783662},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Schleswig-Holstein","SFH_medium",{"$f":"E145*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A145,'5.4 Capacity Factor'!C:C,B145,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C145)","v":16794.086035362721},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B145,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C145,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A145)","v":13.992186115451704},950.9921445315623,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A145))*F145","v":9.5099214453156229},410.93090517101848,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A145))*H145","v":4.1093090517101851},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["pellet","Baden-Württemberg","lMFH_medium",{"$f":"E153*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A153,'5.4 Capacity Factor'!C:C,B153,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C153)","v":111411.97741669326},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B153,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C153,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A153)","v":75.176772885757941},261.26634489525395,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A153))*F153","v":10.450653795810158},236.99939227654565,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A153))*H153","v":2.3699939227654565},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Bavaria","lMFH_medium",{"$f":"E156*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A156,'5.4 Capacity Factor'!C:C,B156,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C156)","v":119260.70856478132},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B156,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C156,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A156)","v":80.472812796748528},250.38311045712041,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A156))*F156","v":10.015324418284816},229.19749917128749,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A156))*H156","v":2.2919749917128751},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Bremen","SFH_medium",{"$f":"E163*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A163,'5.4 Capacity Factor'!C:C,B163,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C163)","v":15779.493235609991},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B163,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C163,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A163)","v":12.776917599684204},790.89614751179795,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A163))*F163","v":31.635845900471917},566.48428547264132,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A163))*H163","v":5.6648428547264134},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Hesse","SFH_medium",{"$f":"E169*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A169,'5.4 Capacity Factor'!C:C,B169,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C169)","v":16656.041135629497},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B169,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C169,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A169)","v":13.486672984315382},764.61929269770769,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A169))*F169","v":30.58477170790831},551.62428017524292,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A169))*H169","v":5.516242801752429},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Mecklenburg-Western Pomerania","SFH_medium",{"$f":"E172*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A172,'5.4 Capacity Factor'!C:C,B172,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C172)","v":16866.370804388516},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B172,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C172,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A172)","v":13.656980408411753},758.64585586882129,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A172))*F172","v":30.345834234752854},548.23111190654413,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A172))*H172","v":5.4823111190654412},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Rhineland-Palatinate","SFH_medium",{"$f":"E181*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A181,'5.4 Capacity Factor'!C:C,B181,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C181)","v":16209.262501769492},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B181,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C181,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A181)","v":13.124908908315378},777.72414582695649,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A181))*F181","v":31.108965833078262},559.04868152420056,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A181))*H181","v":5.5904868152420057},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Saarland","SFH_medium",{"$f":"E184*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A184,'5.4 Capacity Factor'!C:C,B184,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C184)","v":15784.426122734631},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B184,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C184,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A184)","v":12.780911840270957},790.74165860153789,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A184))*F184","v":31.629666344061516},566.39723022513226,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A184))*H184","v":5.6639723022513229},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Saxony","lMFH_medium",{"$f":"E189*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A189,'5.4 Capacity Factor'!C:C,B189,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C189)","v":114380.26413090537},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B189,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C189,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A189)","v":77.179665405469208},257.00789326340868,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A189))*F189","v":10.280315730536348},233.95504003115687,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A189))*H189","v":2.3395504003115688},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["gas","Baden-Württemberg","SFH_high",{"$f":"E199*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A199,'5.4 Capacity Factor'!C:C,B199,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C199)","v":24462.256047452167},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B199,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C199,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A199)","v":11.004163764036059},{"$f":"3304.8*E199^-0.673*(1-J199)","v":657.92636583447938},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A199))*F199","v":13.158527316689588},{"$f":"748.01*E199^0.5733*(1-K199)/E199","v":268.82831679900613},{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A199))*H199","v":2.6882831679900612},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Bavaria","SFH_high",{"$f":"E202*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A202,'5.4 Capacity Factor'!C:C,B202,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C202)","v":26185.568705965085},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B202,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C202,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A202)","v":11.77938313358753},628.46299001889611,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A202))*F202","v":12.569259800377923},261.13158978615007,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A202))*H202","v":2.611315897861501},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Brandenburg","sMFH_high",{"$f":"E209*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A209,'5.4 Capacity Factor'!C:C,B209,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C209)","v":50127.577143917428},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B209,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C209,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A209)","v":21.362700679274422},421.0043559698434,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A209))*F209","v":8.420087119396868},202.55507196620596,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A209))*H209","v":2.0255507196620597},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Bremen","lMFH_high",{"$f":"E213*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A213,'5.4 Capacity Factor'!C:C,B213,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C213)","v":154706.72343438509},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B213,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C213,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A213)","v":62.634300985581007},204.12234447911948,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A213))*F213","v":4.08244688958239},127.99930844526313,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A213))*H213","v":1.2799930844526313},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Hesse","sMFH_high",{"$f":"E218*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A218,'5.4 Capacity Factor'!C:C,B218,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C218)","v":50876.059807097401},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B218,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C218,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A218)","v":21.681679014318092},416.82585829693335,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A218))*F218","v":8.3365171659386679},201.27811610446139,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A218))*H218","v":2.012781161044614},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Northrhine-Westphalia","sMFH_high",{"$f":"E227*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A227,'5.4 Capacity Factor'!C:C,B227,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C227)","v":47361.326314247526},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B227,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C227,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A227)","v":20.183816882270413},437.39917829037398,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A227))*F227","v":8.7479835658074805},207.52121282138654,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A227))*H227","v":2.0752121282138654},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Rhineland-Palatinate","lMFH_high",{"$f":"E231*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A231,'5.4 Capacity Factor'!C:C,B231,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C231)","v":158920.30583576983},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B231,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C231,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A231)","v":64.340204791809654},200.4640501701831,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A231))*F231","v":4.0092810034036619},126.54003411843767,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A231))*H231","v":1.2654003411843768},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saxony","sMFH_high",{"$f":"E236*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A236,'5.4 Capacity Factor'!C:C,B236,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C236)","v":52361.68974732959},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B236,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C236,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A236)","v":22.314804921086552},408.82931512274928,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A236))*F236","v":8.1765863024549859},198.82121821048355,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A236))*H236","v":1.9882121821048355},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Thuringia","sMFH_high",{"$f":"E245*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A245,'5.4 Capacity Factor'!C:C,B245,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C245)","v":53441.762832886845},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B245,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C245,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A245)","v":22.775096029357275},403.25007427208766,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A245))*F245","v":8.0650014854417531},197.0965985504829,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A245))*H245","v":1.9709659855048289},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Thuringia","lMFH_high",{"$f":"E246*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A246,'5.4 Capacity Factor'!C:C,B246,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C246)","v":171535.97982039271},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B246,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C246,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A246)","v":69.447765109470737},190.4185103578165,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A246))*F246","v":3.8083702071563299},122.48187278917986,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A246))*H246","v":1.2248187278917986},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["hp_btw","Brandenburg","SFH_high",{"$f":"E256*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A256,'5.4 Capacity Factor'!C:C,B256,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C256)","v":24094.339324698296},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B256,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C256,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A256)","v":19.245724312383313},1576.8961604600463,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A256))*F256","v":15.768961604600463},543.99191602831502,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A256))*H256","v":5.43991916028315},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$57)=TRUE, 0, '1. User Cockpit'!$F$57)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$57)=TRUE, 0, '1. User Cockpit'!$J$57)/100","v":0}]
["hp_btw","Brandenburg","sMFH_high",{"$f":"E257*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A257,'5.4 Capacity Factor'!C:C,B257,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C257)","v":50307.182600416418},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B257,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C257,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A257)","v":36.530578414848357},1029.7191131058696,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A257))*F257","v":10.297191131058696},536.2041790392135,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A257))*H257","v":5.3620417903921354},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$57)=TRUE, 0, '1. User Cockpit'!$F$57)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$57)=TRUE, 0, '1. User Cockpit'!$J$57)/100","v":0}]
["hp_btw","Hamburg","lMFH_high",{"$f":"E264*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A264,'5.4 Capacity Factor'!C:C,B264,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C264)","v":162156.6968912764},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B264,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C264,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A264)","v":108.73072754100265},498.55273533760527,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A264))*F264","v":4.9855273533760531},523.20518614069954,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A264))*H264","v":5.2320518614069957},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$57)=TRUE, 0, '1. User Cockpit'!$F$57)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$57)=TRUE, 0, '1. User Cockpit'!$J$57)/100","v":0}]
["hp_btw","Lower Saxony","lMFH_high",{"$f":"E273*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A273,'5.4 Capacity Factor'!C:C,B273,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C273)","v":158029.53520806064},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B273,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C273,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A273)","v":105.87538208277041},507.45403499284475,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A273))*F273","v":5.0745403499284478},523.51855568550957,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A273))*H273","v":5.2351855568550958},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$57)=TRUE, 0, '1. User Cockpit'!$F$57)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$57)=TRUE, 0, '1. User Cockpit'!$J$57)/100","v":0}]
["hp_btw","Northrhine-Westphalia","sMFH_high",{"$f":"E275*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A275,'5.4 Capacity Factor'!C:C,B275,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C275)","v":47531.020385210621},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B275,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C275,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A275)","v":34.619400657781341},1067.1805011568433,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A275))*F275","v":10.671805011568434},536.85286734085969,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A275))*H275","v":5.3685286734085969},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$57)=TRUE, 0, '1. User Cockpit'!$F$57)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$57)=TRUE, 0, '1. User Cockpit'!$J$57)/100","v":0}]
["hp_btw","Saarland","lMFH_high",{"$f":"E282*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A282,'5.4 Capacity Factor'!C:C,B282,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C282)","v":155283.31220779568},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B282,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C282,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A282)","v":103.24683936922305},516.00906321350669,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A282))*F282","v":5.1600906321350672},523.81476939649951,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A282))*H282","v":5.2381476939649954},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$57)=TRUE, 0, '1. User Cockpit'!$F$57)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$57)=TRUE, 0, '1. User Cockpit'!$J$57)/100","v":0}]
["hp_btw","Schleswig-Holstein","lMFH_high",{"$f":"E291*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A291,'5.4 Capacity Factor'!C:C,B291,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C291)","v":164695.38772995785},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B291,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C291,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A291)","v":110.82980860747584},492.25343007151145,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A291))*F291","v":4.9225343007151148},522.98013599682804,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A291))*H291","v":5.2298013599682802},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$57)=TRUE, 0, '1. User Cockpit'!$F$57)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$57)=TRUE, 0, '1. User Cockpit'!$J$57)/100","v":0}]
["hp_btw","Thuringia","SFH_high",{"$f":"E292*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A292,'5.4 Capacity Factor'!C:C,B292,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C292)","v":25687.337014289951},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B292,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C292,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A292)","v":20.625987139050913},1505.9119342119477,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A292))*F292","v":15.059119342119477},543.14481133999072,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A292))*H292","v":5.4314481133999077},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$57)=TRUE, 0, '1. User Cockpit'!$F$57)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$57)=TRUE, 0, '1. User Cockpit'!$J$57)/100","v":0}]
["hp_atw","Bavaria","lMFH_high",{"$f":"E300*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A300,'5.4 Capacity Factor'!C:C,B300,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C300)","v":175838.61245774303},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B300,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C300,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A300)","v":102.11101635428366},544.83020962792136,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A300))*F300","v":5.4483020962792139},551.297003453549,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A300))*H300","v":5.5129700345354902},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$58)=TRUE, 0, '1. User Cockpit'!$F$58)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$58)=TRUE, 0, '1. User Cockpit'!$J$58)/100","v":0}]
["hp_atw","Berlin","lMFH_high",{"$f":"E303*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A303,'5.4 Capacity Factor'!C:C,B303,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C303)","v":155392.44549966286},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B303,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C303,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A303)","v":89.03948518448378},577.48992608188735,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A303))*F303","v":5.7748992608188736},552.16613385224719,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A303))*H303","v":5.5216613385224722},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$58)=TRUE, 0, '1. User Cockpit'!$F$58)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$58)=TRUE, 0, '1. User Cockpit'!$J$58)/100","v":0}]
["hp_atw","Hamburg","SFH_high",{"$f":"E310*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A310,'5.4 Capacity Factor'!C:C,B310,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C310)","v":24200.196520542908},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B310,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C310,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A310)","v":15.625930245874308},1209.852803662684,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A310))*F310","v":12.09852803662684},563.32722295665644,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A310))*H310","v":5.6332722295665647},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$58)=TRUE, 0, '1. User Cockpit'!$F$58)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$58)=TRUE, 0, '1. User Cockpit'!$J$58)/100","v":0}]
["hp_atw","Lower Saxony","SFH_high",{"$f":"E319*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A319,'5.4 Capacity Factor'!C:C,B319,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C319)","v":23584.260665159502},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B319,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C319,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A319)","v":15.215582316018093},1223.6138643231823,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A319))*F319","v":12.236138643231824},563.4996467669248,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A319))*H319","v":5.6349964676692483},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$58)=TRUE, 0, '1. User Cockpit'!$F$58)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$58)=TRUE, 0, '1. User Cockpit'!$J$58)/100","v":0}]
["hp_atw","Northrhine-Westphalia","lMFH_high",{"$f":"E324*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A324,'5.4 Capacity Factor'!C:C,B324,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C324)","v":152538.03965115867},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B324,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C324,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A324)","v":88.264100632912943},579.64059308493097,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A324))*F324","v":5.7964059308493097},552.22167589366813,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A324))*H324","v":5.5222167589366817},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$58)=TRUE, 0, '1. User Cockpit'!$F$58)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$58)=TRUE, 0, '1. User Cockpit'!$J$58)/100","v":0}]
["hp_atw","Saarland","SFH_high",{"$f":"E328*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A328,'5.4 Capacity Factor'!C:C,B328,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C328)","v":23174.41551186184},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B328,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C328,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A328)","v":14.837828703777209},1236.757733608348,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A328))*F328","v":12.36757733608348},563.66258462143469,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A328))*H328","v":5.636625846214347},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$58)=TRUE, 0, '1. User Cockpit'!$F$58)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$58)=TRUE, 0, '1. User Cockpit'!$J$58)/100","v":0}]
["hp_atw","Schleswig-Holstein","SFH_high",{"$f":"E337*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A337,'5.4 Capacity Factor'!C:C,B337,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C337)","v":24579.069662255857},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B337,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C337,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A337)","v":15.927593768844636},1200.0606965505579,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A337))*F337","v":12.000606965505579},563.2033635522688,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A337))*H337","v":5.6320336355226877},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$58)=TRUE, 0, '1. User Cockpit'!$F$58)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$58)=TRUE, 0, '1. User Cockpit'!$J$58)/100","v":0}]
["hp_atw","Schleswig-Holstein","sMFH_high",{"$f":"E338*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A338,'5.4 Capacity Factor'!C:C,B338,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C338)","v":51319.263374860944},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B338,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C338,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A338)","v":31.505331106366121},898.05681787945775,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A338))*F338","v":8.9805681787945772},558.80276997053056,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A338))*H338","v":5.5880276997053056},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$58)=TRUE, 0, '1. User Cockpit'!$F$58)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$58)=TRUE, 0, '1. User Cockpit'!$J$58)/100","v":0}]
["pellet","Bavaria","SFH_high",{"$f":"E346*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A346,'5.4 Capacity Factor'!C:C,B346,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C346)","v":26185.568705965085},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B346,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C346,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A346)","v":15.144921171755399},713.09788781574025,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A346))*F346","v":28.52391551262961},521.05106137927351,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A346))*H346","v":5.2105106137927351},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Berlin","SFH_high",{"$f":"E349*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A349,'5.4 Capacity Factor'!C:C,B349,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C349)","v":23140.762436334709},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B349,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C349,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A349)","v":13.383899616156571},770.27922069926512,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A349))*F349","v":30.811168827970604},553.70300198290147,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A349))*H349","v":5.5370300198290145},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Bremen","sMFH_high",{"$f":"E356*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A356,'5.4 Capacity Factor'!C:C,B356,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C356)","v":48198.634660146803},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B356,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C356,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A356)","v":26.018156361752663},508.74859252232108,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A356))*F356","v":20.349943700892844},399.3246435664301,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A356))*H356","v":3.9932464356643012},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Hesse","sMFH_high",{"$f":"E362*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A362,'5.4 Capacity Factor'!C:C,B362,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C362)","v":50876.059807097401},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B362,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C362,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A362)","v":27.463460084802918},491.87244209733825,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A362))*F362","v":19.67489768389353},388.84956690330978,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A362))*H362","v":3.8884956690330981},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Northrhine-Westphalia","sMFH_high",{"$f":"E371*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A371,'5.4 Capacity Factor'!C:C,B371,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C371)","v":47361.326314247526},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B371,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C371,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A371)","v":25.566168050875859},514.34249815399357,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A371))*F371","v":20.573699926159744},402.78044966045593,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A371))*H371","v":4.027804496604559},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Rhineland-Palatinate","sMFH_high",{"$f":"E374*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A374,'5.4 Capacity Factor'!C:C,B374,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C374)","v":49511.369583790271},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B374,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C374,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A374)","v":26.726785200426601},500.28906847363373,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A374))*F374","v":20.011562738945351},394.08315678108204,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A374))*H374","v":3.9408315678108203},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Saxony-Anhalt","sMFH_high",{"$f":"E383*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A383,'5.4 Capacity Factor'!C:C,B383,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C383)","v":49130.427702360597},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B383,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C383,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A383)","v":26.521148557279677},502.70610100221973,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A383))*F383","v":20.108244040088788},395.58264452766218,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A383))*H383","v":3.9558264452766219},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Schleswig-Holstein","lMFH_high",{"$f":"E387*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A387,'5.4 Capacity Factor'!C:C,B387,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C387)","v":164135.1454704419},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B387,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C387,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A387)","v":83.064344873705409},246.55909702686756,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A387))*F387","v":9.8623638810747032},225.65314807611006,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A387))*H387","v":2.2565314807611005},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["gas_solar","Baden-Württemberg","sMFH_medium",{"$f":"E392*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A392,'5.4 Capacity Factor'!C:C,B392,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C392)","v":27342.487840330545},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B392,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C392,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A392)","v":14.759777511649419},{"$f":"6331.4*E392^-0.632*(1-J392)","v":924.126232307804},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A392))*F392","v":18.482524646156079},189.73656574867982,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A392))*H392","v":1.8973656574867983},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Bavaria","sMFH_medium",{"$f":"E395*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A395,'5.4 Capacity Factor'!C:C,B395,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C395)","v":29268.706555361325},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B395,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C395,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A395)","v":15.799571689803686},{"$f":"6331.4*E395^-0.632*(1-J395)","v":885.20916254765348},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A395))*F395","v":17.704183250953069},184.30428626148478,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A395))*H395","v":1.8430428626148478},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Brandenburg","lMFH_medium",{"$f":"E402*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A402,'5.4 Capacity Factor'!C:C,B402,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C402)","v":109500.00929364623},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B402,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C402,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A402)","v":55.414984460347284},{"$f":"6331.4*E402^-0.632*(1-J402)","v":400.51366525360316},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A402))*F402","v":8.0102733050720634},107.89259976393059,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A402))*H402","v":1.078925997639306},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Hesse","lMFH_medium",{"$f":"E411*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A411,'5.4 Capacity Factor'!C:C,B411,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C411)","v":111135.01467878652},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B411,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C411,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A411)","v":56.242416335418284},{"$f":"6331.4*E411^-0.632*(1-J411)","v":396.77957622136455},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A411))*F411","v":7.9355915244272914},107.2124188809241,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A411))*H411","v":1.072124188809241},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Lower Saxony","lMFH_medium",{"$f":"E417*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A417,'5.4 Capacity Factor'!C:C,B417,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C417)","v":107181.88729796508},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B417,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C417,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A417)","v":54.241845798565322},{"$f":"6331.4*E417^-0.632*(1-J417)","v":405.96665224637479},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A417))*F417","v":8.1193330449274956},108.88219738721102,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A417))*H417","v":1.0888219738721103},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Northrhine-Westphalia","lMFH_medium",{"$f":"E420*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A420,'5.4 Capacity Factor'!C:C,B420,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C420)","v":103457.33759842814},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B420,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C420,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A420)","v":52.356952225925177},{"$f":"6331.4*E420^-0.632*(1-J420)","v":415.14321547692361},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A420))*F420","v":8.3028643095384727},110.53785491581685,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A420))*H420","v":1.1053785491581685},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Saxony","lMFH_medium",{"$f":"E429*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A429,'5.4 Capacity Factor'!C:C,B429,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C429)","v":114380.26413090537},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B429,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C429,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A429)","v":57.88474905410191},{"$f":"6331.4*E429^-0.632*(1-J429)","v":389.62713317557018},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A429))*F429","v":7.7925426635114041},105.90373231700522,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A429))*H429","v":1.0590373231700523},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Saxony-Anhalt","sMFH_medium",{"$f":"E431*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A431,'5.4 Capacity Factor'!C:C,B431,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C431)","v":26338.687653375961},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B431,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C431,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A431)","v":14.217915062551128},{"$f":"6331.4*E431^-0.632*(1-J431)","v":946.23158438455948},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A431))*F431","v":18.924631687691189},192.78902447254302,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A431))*H431","v":1.9278902447254302},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Thuringia","lMFH_medium",{"$f":"E438*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A438,'5.4 Capacity Factor'!C:C,B438,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C438)","v":116739.60443109156},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B438,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C438,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A438)","v":59.078747181726499},{"$f":"6331.4*E438^-0.632*(1-J438)","v":384.63178619502287},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A438))*F438","v":7.6926357239004579},104.98509968581395,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A438))*H438","v":1.0498509968581395},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["pellet_solar","Berlin","SFH_medium",{"$f":"E445*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A445,'5.4 Capacity Factor'!C:C,B445,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C445)","v":15795.519435715378},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B445,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C445,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A445)","v":9.1356387713796288},{"$f":"7715.4*E445^-0.613*(1-J445)","v":1491.0312739922429},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A445))*F445","v":59.641250959689714},556.72535995337341,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A445))*H445","v":5.5672535995337347},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Brandenburg","sMFH_medium",{"$f":"E449*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A449,'5.4 Capacity Factor'!C:C,B449,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C449)","v":26873.256736389289},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B449,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C449,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A449)","v":14.506481369171008},{"$f":"7476.2*E449^-0.613*(1-J449)","v":1088.1897139917073},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A449))*F449","v":43.527588559668295},443.50268580278504,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A449))*H449","v":4.4350268580278502},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Hamburg","lMFH_medium",{"$f":"E456*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A456,'5.4 Capacity Factor'!C:C,B456,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C456)","v":109981.09174926278},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B456,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C456,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A456)","v":55.658447241529743},{"$f":"7476.2*E456^-0.613*(1-J456)","v":477.23426540880473},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A456))*F456","v":19.089370616352191},228.95951481195792,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A456))*H456","v":2.2895951481195791},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Lower Saxony","SFH_medium",{"$f":"E463*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A463,'5.4 Capacity Factor'!C:C,B463,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C463)","v":16063.577523151896},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B463,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C463,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A463)","v":9.2906752591971635},{"$f":"7715.4*E463^-0.613*(1-J463)","v":1475.7293923843513},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A463))*F463","v":59.02917569537405},552.13780384820336,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A463))*H463","v":5.5213780384820339},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Northrhine-Westphalia","SFH_medium",{"$f":"E466*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A466,'5.4 Capacity Factor'!C:C,B466,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C466)","v":15505.371334161982},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B466,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C466,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A466)","v":8.9678261042001051},{"$f":"7715.4*E466^-0.613*(1-J466)","v":1508.0733655658883},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A466))*F466","v":60.322934622635529},561.82368720820693,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A466))*H466","v":5.6182368720820692},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saarland","sMFH_medium",{"$f":"E473*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A473,'5.4 Capacity Factor'!C:C,B473,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C473)","v":25847.233633322456},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B473,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C473,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A473)","v":13.952622744033716},{"$f":"7476.2*E473^-0.613*(1-J473)","v":1114.4693707840092},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A473))*F473","v":44.57877483136037},452.07349887064692,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A473))*H473","v":4.5207349887064696},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saxony","SFH_medium",{"$f":"E475*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A475,'5.4 Capacity Factor'!C:C,B475,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C475)","v":17142.413576629304},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B475,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C475,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A475)","v":9.9146405879868738},{"$f":"7715.4*E475^-0.613*(1-J475)","v":1418.0838929329323},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A475))*F475","v":56.72335571731729},534.76988495566843,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A475))*H475","v":5.3476988495566848},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Thuringia","SFH_medium",{"$f":"E484*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A484,'5.4 Capacity Factor'!C:C,B484,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C484)","v":17496.012927890744},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B484,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C484,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A484)","v":10.11915149097209},{"$f":"7715.4*E484^-0.613*(1-J484)","v":1400.4460347369429},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A484))*F484","v":56.017841389477717},529.42808796869417,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A484))*H484","v":5.2942808796869416},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["gas_solar","Bavaria","sMFH_high",{"$f":"E491*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A491,'5.4 Capacity Factor'!C:C,B491,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C491)","v":54595.889145428773},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B491,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C491,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A491)","v":40.188361535096632},{"$f":"6331.4*E491^-0.632*(1-J491)","v":490.679991353893},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A491))*F491","v":9.8135998270778604},123.7450377993743,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A491))*H491","v":1.2374503779937431},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Berlin","SFH_high",{"$f":"E493*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A493,'5.4 Capacity Factor'!C:C,B493,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C493)","v":23140.762436334709},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B493,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C493,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A493)","v":18.737459462619199},{"$f":"6145.9*E493^-0.633*(1-J493)","v":769.21828540134254},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A493))*F493","v":15.38436570802685},171.36879088543907,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A493))*H493","v":1.7136879088543908},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Hamburg","SFH_high",{"$f":"E502*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A502,'5.4 Capacity Factor'!C:C,B502,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C502)","v":24148.082541309283},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B502,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C502,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A502)","v":19.553103272315209},{"$f":"6145.9*E502^-0.633*(1-J502)","v":748.74846010559361},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A502))*F502","v":14.974969202111872},168.28122090882039,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A502))*H502","v":1.6828122090882038},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Mecklenburg-Western Pomerania","sMFH_high",{"$f":"E509*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A509,'5.4 Capacity Factor'!C:C,B509,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C509)","v":51518.514080586225},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B509,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C509,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A509)","v":37.923087287880918},{"$f":"6331.4*E509^-0.632*(1-J509)","v":509.00565758862234},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A509))*F509","v":10.180113151772447},126.84670437230542,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A509))*H509","v":1.2684670437230543},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Lower Saxony","sMFH_high",{"$f":"E512*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A512,'5.4 Capacity Factor'!C:C,B512,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C512)","v":49066.373223323229},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B512,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C512,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A512)","v":36.118051691809519},{"$f":"6331.4*E512^-0.632*(1-J512)","v":524.93795091950506},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A512))*F512","v":10.498759018390102},129.51391320531101,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A512))*H512","v":1.2951391320531103},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Rhineland-Palatinate","SFH_high",{"$f":"E517*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A517,'5.4 Capacity Factor'!C:C,B517,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C517)","v":23746.904579377522},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B517,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C517,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A517)","v":19.228262817309734},{"$f":"6145.9*E517^-0.633*(1-J517)","v":756.73082521606534},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A517))*F517","v":15.134616504321308},169.48847487326154,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A517))*H517","v":1.6948847487326155},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Saarland","sMFH_high",{"$f":"E521*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A521,'5.4 Capacity Factor'!C:C,B521,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C521)","v":48213.702217817394},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B521,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C521,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A521)","v":35.490395449258294},{"$f":"6331.4*E521^-0.632*(1-J521)","v":530.78628057097865},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A521))*F521","v":10.615725611419574},130.48635391319903,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A521))*H521","v":1.3048635391319903},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Schleswig-Holstein","sMFH_high",{"$f":"E530*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A530,'5.4 Capacity Factor'!C:C,B530,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C530)","v":51136.044612664598},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B530,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C530,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A530)","v":37.641549218008535},{"$f":"6331.4*E530^-0.632*(1-J530)","v":511.40843346895508},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A530))*F530","v":10.228168669379102},127.25066867850038,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A530))*H530","v":1.2725066867850037},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["pellet_solar","Baden-Württemberg","sMFH_high",{"$f":"E536*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A536,'5.4 Capacity Factor'!C:C,B536,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C536)","v":51002.849485929124},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B536,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C536,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A536)","v":37.543503486145838},{"$f":"7476.2*E536^-0.613*(1-J536)","v":607.50847838837285},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A536))*F536","v":24.300339135534916},277.86738322010461,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A536))*H536","v":2.7786738322010462},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Bavaria","sMFH_high",{"$f":"E539*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A539,'5.4 Capacity Factor'!C:C,B539,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C539)","v":54595.889145428773},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B539,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C539,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A539)","v":40.188361535096632},{"$f":"7476.2*E539^-0.613*(1-J539)","v":582.67809286251713},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A539))*F539","v":23.307123714500687},268.72013773353632,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A539))*H539","v":2.6872013773353634},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Bremen","sMFH_high",{"$f":"E548*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A548,'5.4 Capacity Factor'!C:C,B548,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C548)","v":48198.634660146796},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B548,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C548,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A548)","v":35.479304129662715},{"$f":"7476.2*E548^-0.613*(1-J548)","v":628.93743065368483},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A548))*F548","v":25.157497226147395},285.70219555801646,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A548))*H548","v":2.8570219555801648},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Hesse","lMFH_high",{"$f":"E555*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A555,'5.4 Capacity Factor'!C:C,B555,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C555)","v":163300.65300617125},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B555,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C555,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A555)","v":110.18937449809127},{"$f":"7476.2*E555^-0.613*(1-J555)","v":313.98617577990723},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A555))*F555","v":12.559447031196289},163.6500837810315,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A555))*H555","v":1.636500837810315},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Lower Saxony","sMFH_high",{"$f":"E560*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A560,'5.4 Capacity Factor'!C:C,B560,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C560)","v":49066.373223323229},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B560,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C560,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A560)","v":36.118051691809519},{"$f":"7476.2*E560^-0.613*(1-J560)","v":622.09565648308319},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A560))*F560","v":24.883826259323328},283.20654472570561,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A560))*H560","v":2.8320654472570563},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Northrhine-Westphalia","lMFH_high",{"$f":"E564*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A564,'5.4 Capacity Factor'!C:C,B564,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C564)","v":152019.15289194707},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B564,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C564,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A564)","v":102.57702624287927},{"$f":"7476.2*E564^-0.613*(1-J564)","v":328.07146672386932},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A564))*F564","v":13.122858668954773},169.5129940794956,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A564))*H564","v":1.695129940794956},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Rhineland-Palatinate","lMFH_high",{"$f":"E567*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A567,'5.4 Capacity Factor'!C:C,B567,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C567)","v":158920.30583576986},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B567,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C567,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A567)","v":107.2336746530161},{"$f":"7476.2*E567^-0.613*(1-J567)","v":319.26341572095765},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A567))*F567","v":12.770536628838306},165.85267700697682,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A567))*H567","v":1.6585267700697681},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saxony-Anhalt","lMFH_high",{"$f":"E576*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A576,'5.4 Capacity Factor'!C:C,B576,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C576)","v":157697.56849662185},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B576,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C576,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A576)","v":106.40861571971784},{"$f":"7476.2*E576^-0.613*(1-J576)","v":320.77860908093896},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A576))*F576","v":12.831144363237559},166.4837470048443,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A576))*H576","v":1.6648374700484432},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Thuringia","SFH_high",{"$f":"E580*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A580,'5.4 Capacity Factor'!C:C,B580,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C580)","v":25632.020548302022},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B580,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C580,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A580)","v":20.754672508746577},{"$f":"7715.4*E580^-0.613*(1-J580)","v":901.62858623292891},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A580))*F580","v":36.065143449317155},371.88653203792694,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A580))*H580","v":3.7188653203792694},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["gas","Baden-Württemberg","lMFH_low",{"$f":"E585*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A585,'5.4 Capacity Factor'!C:C,B585,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C585)","v":79252.006467530577},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B585,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C585,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A585)","v":53.476387629912672},227.03463409488396,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A585))*F585","v":4.5406926818976796},136.93064433635067,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A585))*H585","v":1.3693064433635067},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Brandenburg","lMFH_low",{"$f":"E594*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A594,'5.4 Capacity Factor'!C:C,B594,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C594)","v":77891.943451265208},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B594,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C594,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A594)","v":52.558666296400276},229.69500111087524,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A594))*F594","v":4.5939000222175048},137.94579474699975,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A594))*H594","v":1.3794579474699975},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Hesse","SFH_low",{"$f":"E601*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A601,'5.4 Capacity Factor'!C:C,B601,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C601)","v":10054.645742190452},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B601,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C601,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A601)","v":8.1414135564295158},805.83143657624271,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A601))*F601","v":16.116628731524855},305.71151158158733,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A601))*H601","v":3.0571151158158734},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Mecklenburg-Western Pomerania","SFH_low",{"$f":"E604*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A604,'5.4 Capacity Factor'!C:C,B604,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C604)","v":10181.614107075213},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B604,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C604,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A604)","v":8.2442219490487556},799.05458994672836,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A604))*F604","v":15.981091798934568},304.07893636041644,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A604))*H604","v":3.0407893636041643},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Northrhine-Westphalia","SFH_low",{"$f":"E610*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A610,'5.4 Capacity Factor'!C:C,B610,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C610)","v":9360.0282682191828},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B610,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C610,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A610)","v":7.5789702576673541},845.6049479250679,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A610))*F610","v":16.912098958501357},315.19384662734421,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A610))*H610","v":3.1519384662734424},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Rhineland-Palatinate","SFH_low",{"$f":"E613*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A613,'5.4 Capacity Factor'!C:C,B613,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C613)","v":9784.9417439796907},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B613,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C613,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A613)","v":7.9230297522102759},820.71306296240994,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A613))*F613","v":16.4142612592482},309.27904227603989,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A613))*H613","v":3.0927904227603991},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Saxony-Anhalt","SFH_low",{"$f":"E622*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A622,'5.4 Capacity Factor'!C:C,B622,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C622)","v":9709.6561247579648},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B622,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C622,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A622)","v":7.8620697366461254},824.99032200909562,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A622))*F622","v":16.499806440181914},310.3000261717703,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A622))*H622","v":3.1030002617177033},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["gas","Thuringia","sMFH_low",{"$f":"E629*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A629,'5.4 Capacity Factor'!C:C,B629,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C629)","v":20258.245061530488},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B629,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C629,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A629)","v":14.912215724350746},536.23023331246475,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A629))*F629","v":10.724604666249295},236.13314786389759,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A629))*H629","v":2.3613314786389759},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$42)=TRUE, 0, '1. User Cockpit'!$F$42)/100","v":0},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$42)=TRUE, 0, '1. User Cockpit'!$J$42)/100","v":0}]
["hp_btw","Baden-Württemberg","SFH_low",{"$f":"E631*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A631,'5.4 Capacity Factor'!C:C,B631,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C631)","v":10132.495208552371},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B631,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C631,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A631)","v":5.7948606712689594},{"$f":"11269*E631^-0.665*(1-J631)","v":2627.3809596526985},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A631))*F631","v":26.273809596526984},{"$f":"581.42*E631^0.9775*(1-K631)/E631","v":419.16282889684021},{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A631))*H631","v":4.1916282889684018},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Brandenburg","SFH_low",{"$f":"E640*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A640,'5.4 Capacity Factor'!C:C,B640,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C640)","v":9958.6089864882761},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B640,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C640,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A640)","v":5.6818515546012058},2662.0172785223031,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A640))*F640","v":26.62017278522303},419.3486099959203,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A640))*H640","v":4.1934860999592027},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Brandenburg","lMFH_low",{"$f":"E642*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A642,'5.4 Capacity Factor'!C:C,B642,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C642)","v":78441.137024915457},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B642,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C642,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A642)","v":39.16004080842103},737.40479456280809,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A642))*F642","v":7.3740479456280807},401.52469384238879,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A642))*H642","v":4.0152469384238882},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Hesse","SFH_low",{"$f":"E649*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A649,'5.4 Capacity Factor'!C:C,B649,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C649)","v":10107.30650191725},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B649,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C649,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A649)","v":5.7905897480877746},2628.6694762509214,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A649))*F649","v":26.286694762509214},419.16978246531255,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A649))*H649","v":4.1916978246531258},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Lower Saxony","sMFH_low",{"$f":"E656*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A656,'5.4 Capacity Factor'!C:C,B656,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C656)","v":18775.46309578306},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B656,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C656,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A656)","v":10.063229390277128},1820.2300908768525,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A656))*F656","v":18.202300908768525},413.98979839705981,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A656))*H656","v":4.1398979839705978},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Northrhine-Westphalia","sMFH_low",{"$f":"E659*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A659,'5.4 Capacity Factor'!C:C,B659,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C659)","v":18123.019411546935},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B659,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C659,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A659)","v":9.6799784163065929},1867.8421590263224,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A659))*F659","v":18.678421590263223},414.35163457289633,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A659))*H659","v":4.1435163457289637},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Saarland","lMFH_low",{"$f":"E666*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A666,'5.4 Capacity Factor'!C:C,B666,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C666)","v":75446.248105873034},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B666,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C666,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A666)","v":37.622780653856509},757.30670164208584,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A666))*F666","v":7.5730670164208584},401.88665485267387,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A666))*H666","v":4.0188665485267387},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Schleswig-Holstein","sMFH_low",{"$f":"E674*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A674,'5.4 Capacity Factor'!C:C,B674,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C674)","v":19567.431937949405},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B674,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C674,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A674)","v":10.534137070935195},1765.7057466616534,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A674))*F674","v":17.657057466616536},413.56402502962214,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A674))*H674","v":4.1356402502962215},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_btw","Thuringia","sMFH_low",{"$f":"E677*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A677,'5.4 Capacity Factor'!C:C,B677,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C677)","v":20449.725136104091},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B677,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C677,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A677)","v":10.946918253139351},1721.1453403393937,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A677))*F677","v":17.211453403393936},413.20651747258711,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A677))*H677","v":4.132065174725871},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$43)=TRUE, 25, '1. User Cockpit'!$F$43)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$43)=TRUE, 25, '1. User Cockpit'!$J$43)/100","v":0.25}]
["hp_atw","Bavaria","lMFH_low",{"$f":"E684*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A684,'5.4 Capacity Factor'!C:C,B684,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C684)","v":85433.285737276587},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B684,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C684,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A684)","v":82.686423980736734},446.96010351411013,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A684))*F684","v":4.4696010351411015},394.82892414730907,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A684))*H684","v":3.9482892414730908},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Bremen","SFH_low",{"$f":"E691*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A691,'5.4 Capacity Factor'!C:C,B691,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C691)","v":9575.3950941003404},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B691,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C691,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A691)","v":11.119458436515089},1048.5587119869899,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A691))*F691","v":10.4855871198699},413.06114862407429,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A691))*H691","v":4.1306114862407428},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Hamburg","sMFH_low",{"$f":"E695*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A695,'5.4 Capacity Factor'!C:C,B695,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C695)","v":19265.810496802278},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B695,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C695,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A695)","v":20.356077358744038},810.92989086602347,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A695))*F695","v":8.1092989086602341},{"$f":"581.42*E695^0.9775*(1-K695)/E695","v":407.47935786561709},{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A695))*H695","v":4.0747935786561706},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Mecklenburg-Western Pomerania","lMFH_low",{"$f":"E702*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A702,'5.4 Capacity Factor'!C:C,B702,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C702)","v":80617.716884919573},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B702,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C702,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A702)","v":78.127175462415323},457.86494635388817,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A702))*F702","v":4.5786494635388815},395.33310402459074,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A702))*H702","v":3.9533310402459074},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Lower Saxony","lMFH_low",{"$f":"E705*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A705,'5.4 Capacity Factor'!C:C,B705,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C705)","v":76780.533283631143},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B705,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C705,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A705)","v":74.303401389048119},467.73471353791888,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A705))*F705","v":4.6773471353791889},395.77971783462431,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A705))*H705","v":3.9577971783462433},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Saxony","SFH_low",{"$f":"E715*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A715,'5.4 Capacity Factor'!C:C,B715,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C715)","v":10402.449585152974},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B715,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C715,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A715)","v":12.022284221497562},1014.3406422584029,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A715))*F715","v":10.143406422584029},412.3362556712828,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A715))*H715","v":4.123362556712828},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Saxony-Anhalt","lMFH_low",{"$f":"E720*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A720,'5.4 Capacity Factor'!C:C,B720,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C720)","v":76880.767654680138},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B720,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C720,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A720)","v":73.966062395527302},468.64014194292554,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A720))*F720","v":4.6864014194292558},395.82024104628351,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A720))*H720","v":3.9582024104628353},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["hp_atw","Schleswig-Holstein","lMFH_low",{"$f":"E723*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A723,'5.4 Capacity Factor'!C:C,B723,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C723)","v":80019.217183748042},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B723,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C723,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A723)","v":77.780420649577778},458.73135512375711,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A723))*F723","v":4.5873135512375711},395.3726728690761,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A723))*H723","v":3.9537267286907611},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$44)=TRUE, 25, '1. User Cockpit'!$F$44)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$44)=TRUE, 25, '1. User Cockpit'!$J$44)/100","v":0.25}]
["pellet","Bavaria","SFH_low",{"$f":"E730*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A730,'5.4 Capacity Factor'!C:C,B730,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C730)","v":10789.796348588454},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B730,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C730,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A730)","v":4.8537095585193217},1450.5266988559897,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A730))*F730","v":58.021067954239591},911.74858329846859,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A730))*H730","v":9.117485832984686},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Berlin","lMFH_low",{"$f":"E735*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A735,'5.4 Capacity Factor'!C:C,B735,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C735)","v":74970.675260305768},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B735,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C735,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A735)","v":30.352500105386952},462.11112073838729,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A735))*F735","v":18.484444829535491},370.18818763336202,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A735))*H735","v":3.7018818763336201},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Bremen","lMFH_low",{"$f":"E741*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A741,'5.4 Capacity Factor'!C:C,B741,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C741)","v":74894.609699521417},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B741,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C741,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A741)","v":30.321704331790048},462.40393055055029,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A741))*F741","v":18.496157222022013},370.37300731407578,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A741))*H741","v":3.7037300731407576},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Mecklenburg-Western Pomerania","SFH_low",{"$f":"E748*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A748,'5.4 Capacity Factor'!C:C,B748,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C748)","v":10181.614107075213},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B748,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C748,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A748)","v":4.5801233050270858},1504.0020030155806,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A748))*F748","v":60.160080120623228},938.13269673889693,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A748))*H748","v":9.3813269673889703},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Lower Saxony","lMFH_low",{"$f":"E753*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A753,'5.4 Capacity Factor'!C:C,B753,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C753)","v":76242.966172034896},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B753,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C753,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A753)","v":30.867597640499959},457.28399631173994,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A753))*F753","v":18.291359852469597},367.1377444482672,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A753))*H753","v":3.6713774444826721},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Rhineland-Palatinate","SFH_low",{"$f":"E757*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A757,'5.4 Capacity Factor'!C:C,B757,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C757)","v":9784.9417439796907},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B757,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C757,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A757)","v":4.4016831956723745},1541.763106520106,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A757))*F757","v":61.670524260804243},956.64371433197164,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A757))*H757","v":9.5664371433197157},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Saxony-Anhalt","SFH_low",{"$f":"E766*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A766,'5.4 Capacity Factor'!C:C,B766,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C766)","v":9709.6561247579666},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B766,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C766,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A766)","v":4.3678165203589581},1549.2117833245024,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A766))*F766","v":61.968471332980101},960.28374690580858,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A766))*H766","v":9.6028374690580858},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["pellet","Schleswig-Holstein","SFH_low",{"$f":"E769*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A769,'5.4 Capacity Factor'!C:C,B769,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C769)","v":10106.026590633548},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B769,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C769,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A769)","v":4.5461208234968717},1511.0116093027007,{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A769))*F769","v":60.440464372108025},941.57628230924172,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A769))*H769","v":9.4157628230924182},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$45)=TRUE, 10, '1. User Cockpit'!$F$45)/100","v":0.1},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$45)=TRUE, 10, '1. User Cockpit'!$J$45)/100","v":0.1}]
["gas_solar","Bavaria","SFH_low",{"$f":"E778*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A778,'5.4 Capacity Factor'!C:C,B778,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C778)","v":10789.796348588454},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B778,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C778,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A778)","v":4.8537095585193217},{"$f":"6145.9*E778^-0.633*(1-J778)","v":1808.8009217849151},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A778))*F778","v":36.176018435698303},304.96479454890437,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A778))*H778","v":3.0496479454890437},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Brandenburg","SFH_low",{"$f":"E784*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A784,'5.4 Capacity Factor'!C:C,B784,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C784)","v":9906.7229657219013},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B784,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C784,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A784)","v":4.4564655716247863},{"$f":"6145.9*E784^-0.633*(1-J784)","v":1909.2572779624579},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A784))*F784","v":38.185145559249158},316.28101274837871,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A784))*H784","v":3.1628101274837874},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Bremen","SFH_low",{"$f":"E787*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A787,'5.4 Capacity Factor'!C:C,B787,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C787)","v":9525.5056818970061},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B787,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C787,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A787)","v":4.2849778146185358},{"$f":"6145.9*E787^-0.633*(1-J787)","v":1957.2758018113466},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A787))*F787","v":39.14551603622693},321.62139608913486,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A787))*H787","v":3.2162139608913485},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Hesse","sMFH_low",{"$f":"E794*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A794,'5.4 Capacity Factor'!C:C,B794,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C794)","v":19285.660365660995},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B794,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C794,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A794)","v":8.218904907590451},{"$f":"7708.4*E794^-0.625*(1-J794)","v":1653.0862266851179},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A794))*F794","v":33.06172453370236},243.58260795044291,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A794))*H794","v":2.4358260795044293},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Mecklenburg-Western Pomerania","sMFH_low",{"$f":"E797*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A797,'5.4 Capacity Factor'!C:C,B797,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C797)","v":19529.19642104641},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B797,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C797,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A797)","v":8.322691847878291},{"$f":"7708.4*E797^-0.625*(1-J797)","v":1640.1718178517142},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A797))*F797","v":32.803436357034286},242.2818164689879,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A797))*H797","v":2.422818164689879},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Northrhine-Westphalia","sMFH_low",{"$f":"E803*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A803,'5.4 Capacity Factor'!C:C,B803,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C803)","v":17953.325340583837},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B803,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C803,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A803)","v":7.6511081783864636},{"$f":"7708.4*E803^-0.625*(1-J803)","v":1728.7274006115802},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A803))*F803","v":34.574548012231602},251.13787431236702,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A803))*H803","v":2.5113787431236703},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Saxony","sMFH_low",{"$f":"E812*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A812,'5.4 Capacity Factor'!C:C,B812,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C812)","v":19848.820220512378},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B812,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C812,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A812)","v":8.4589048457329543},{"$f":"7708.4*E812^-0.625*(1-J812)","v":1623.6143925593933},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A812))*F812","v":32.472287851187865},240.60932099771492,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A812))*H812","v":2.4060932099771493},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Saxony-Anhalt","sMFH_low",{"$f":"E815*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A815,'5.4 Capacity Factor'!C:C,B815,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C815)","v":18623.941120440446},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B815,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C815,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A815)","v":7.9369022460858494},{"$f":"7708.4*E815^-0.625*(1-J815)","v":1689.5550046428068},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A815))*F815","v":33.791100092856134},247.23861143134926,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A815))*H815","v":2.4723861143134926},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["gas_solar","Thuringia","lMFH_low",{"$f":"E822*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A822,'5.4 Capacity Factor'!C:C,B822,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C822)","v":83041.770731587341},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B822,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C822,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A822)","v":33.62015009376006},{"$f":"7708.4*E822^-0.625*(1-J822)","v":685.37687932963172},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A822))*F822","v":13.707537586592634},133.53567963058825,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A822))*H822","v":1.3353567963058826},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$46)=TRUE, 20, '1. User Cockpit'!$F$46)/100","v":0.2},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$46)=TRUE, 20, '1. User Cockpit'!$J$46)/100","v":0.2}]
["pellet_solar","Berlin","SFH_low",{"$f":"E830*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A830,'5.4 Capacity Factor'!C:C,B830,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C830)","v":9535.180115535888},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B830,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C830,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A830)","v":4.2893297865658511},{"$f":"7715.4*E830^-0.613*(1-J830)","v":2370.0907993004403},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A830))*F830","v":94.803631972017612},807.40315912235758,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A830))*H830","v":8.0740315912235765},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Brandenburg","SFH_low",{"$f":"E833*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A833,'5.4 Capacity Factor'!C:C,B833,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C833)","v":9906.7229657219013},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B833,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C833,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A833)","v":4.4564655716247863},{"$f":"7715.4*E833^-0.613*(1-J833)","v":2315.1999235266412},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A833))*F833","v":92.60799694106565},792.36936258427693,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A833))*H833","v":7.9236936258427697},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Hamburg","sMFH_low",{"$f":"E840*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A840,'5.4 Capacity Factor'!C:C,B840,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C840)","v":19085.415953301268},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B840,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C840,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A840)","v":8.1335674209679389},{"$f":"8875.9*E840^-0.611*(1-J840)","v":1849.6601058808324},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A840))*F840","v":73.986404235233294},589.45564155858187,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A840))*H840","v":5.8945564155858188},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Hesse","sMFH_low",{"$f":"E843*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A843,'5.4 Capacity Factor'!C:C,B843,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C843)","v":19285.660365660995},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B843,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C843,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A843)","v":8.218904907590451},{"$f":"8875.9*E843^-0.611*(1-J843)","v":1837.9019437939755},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A843))*F843","v":73.516077751759028},586.43827712491679,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A843))*H843","v":5.8643827712491676},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Hesse","lMFH_low",{"$f":"E844*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A844,'5.4 Capacity Factor'!C:C,B844,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C844)","v":79054.991270378523},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B844,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C844,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A844)","v":32.00606934023422},{"$f":"8875.9*E844^-0.611*(1-J844)","v":800.89706693674179},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A844))*F844","v":32.035882677469672},300.547824531304,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A844))*H844","v":3.0054782453130402},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Mecklenburg-Western Pomerania","SFH_low",{"$f":"E845*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A845,'5.4 Capacity Factor'!C:C,B845,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C845)","v":10181.614107075213},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B845,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C845,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A845)","v":4.5801233050270858},{"$f":"7715.4*E845^-0.613*(1-J845)","v":2276.6800649744955},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A845))*F845","v":91.067202598979819},781.77724728241412,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A845))*H845","v":7.8177724728241413},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Mecklenburg-Western Pomerania","sMFH_low",{"$f":"E846*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A846,'5.4 Capacity Factor'!C:C,B846,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C846)","v":19529.19642104641},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B846,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C846,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A846)","v":8.322691847878291},{"$f":"8875.9*E846^-0.611*(1-J846)","v":1823.8640919969462},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A846))*F846","v":72.95456367987785},582.8309599255025,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A846))*H846","v":5.8283095992550251},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Mecklenburg-Western Pomerania","lMFH_low",{"$f":"E847*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A847,'5.4 Capacity Factor'!C:C,B847,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C847)","v":80053.284321665298},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B847,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C847,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A847)","v":32.410236567475827},{"$f":"8875.9*E847^-0.611*(1-J847)","v":794.77983398625884},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A847))*F847","v":31.791193359450354},298.69908549265608,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A847))*H847","v":2.9869908549265607},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Lower Saxony","SFH_low",{"$f":"E848*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A848,'5.4 Capacity Factor'!C:C,B848,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C848)","v":9696.9970254219843},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B848,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C848,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A848)","v":4.3621219187683229},{"$f":"7715.4*E848^-0.613*(1-J848)","v":2345.7674672258941},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A848))*F848","v":93.830698689035771},800.7499553015806,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A848))*H848","v":8.0074995530158066},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Lower Saxony","sMFH_low",{"$f":"E849*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A849,'5.4 Capacity Factor'!C:C,B849,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C849)","v":18599.659897949987},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B849,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C849,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A849)","v":7.926554399296819},{"$f":"8875.9*E849^-0.611*(1-J849)","v":1879.0272070083479},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A849))*F849","v":75.161088280333914},596.97550258856427,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A849))*H849","v":5.9697550258856431},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Lower Saxony","lMFH_low",{"$f":"E850*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A850,'5.4 Capacity Factor'!C:C,B850,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C850)","v":76242.966172034896},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B850,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C850,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A850)","v":30.867597640499959},{"$f":"8875.9*E850^-0.611*(1-J850)","v":818.81810064401384},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A850))*F850","v":32.752724025760557},305.94812037355604,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A850))*H850","v":3.0594812037355603},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Northrhine-Westphalia","SFH_low",{"$f":"E851*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A851,'5.4 Capacity Factor'!C:C,B851,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C851)","v":9360.028268219181},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B851,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C851,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A851)","v":4.2105390320374179},{"$f":"7715.4*E851^-0.613*(1-J851)","v":2397.1803078466874},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A851))*F851","v":95.887212313867494},814.79712000126756,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A851))*H851","v":8.1479712000126749},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Northrhine-Westphalia","sMFH_low",{"$f":"E852*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A852,'5.4 Capacity Factor'!C:C,B852,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C852)","v":17953.325340583837},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B852,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C852,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A852)","v":7.6511081783864636},{"$f":"8875.9*E852^-0.611*(1-J852)","v":1920.074548037381},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A852))*F852","v":76.802981921495245},607.44795176076764,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A852))*H852","v":6.0744795176076769},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Northrhine-Westphalia","lMFH_low",{"$f":"E853*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A853,'5.4 Capacity Factor'!C:C,B853,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C853)","v":73593.537953268606},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B853,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C853,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A853)","v":29.794954636950852},{"$f":"8875.9*E853^-0.611*(1-J853)","v":836.70517843220193},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A853))*F853","v":33.468207137288076},311.31521856443675,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A853))*H853","v":3.1131521856443674},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Rhineland-Palatinate","SFH_low",{"$f":"E854*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A854,'5.4 Capacity Factor'!C:C,B854,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C854)","v":9784.9417439796907},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B854,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C854,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A854)","v":4.4016831956723745},{"$f":"7715.4*E854^-0.613*(1-J854)","v":2332.8208966929551},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A854))*F854","v":93.312835867718206},797.2030952766429,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A854))*H854","v":7.9720309527664295},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Rhineland-Palatinate","sMFH_low",{"$f":"E855*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A855,'5.4 Capacity Factor'!C:C,B855,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C855)","v":18768.3453013492},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B855,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C855,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A855)","v":7.9984424893881103},{"$f":"8875.9*E855^-0.611*(1-J855)","v":1868.6903739036138},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A855))*F855","v":74.74761495614456},594.33124574911062,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A855))*H855","v":5.943312457491106},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Rhineland-Palatinate","lMFH_low",{"$f":"E856*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A856,'5.4 Capacity Factor'!C:C,B856,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C856)","v":76934.434487888342},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B856,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C856,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A856)","v":31.147544327080301},{"$f":"8875.9*E856^-0.611*(1-J856)","v":814.31364960790131},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A856))*F856","v":32.572545984316051},304.59294682571721,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A856))*H856","v":3.0459294682571723},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saarland","SFH_low",{"$f":"E857*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A857,'5.4 Capacity Factor'!C:C,B857,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C857)","v":9528.483486293655},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B857,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C857,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A857)","v":4.2863173577569293},{"$f":"7715.4*E857^-0.613*(1-J857)","v":2371.1117361577867},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A857))*F857","v":94.844469446311464},807.6821214576936,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A857))*H857","v":8.0768212145769365},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saarland","sMFH_low",{"$f":"E858*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A858,'5.4 Capacity Factor'!C:C,B858,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C858)","v":18276.43668691158},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B858,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C858,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A858)","v":7.7888074523381974},{"$f":"8875.9*E858^-0.611*(1-J858)","v":1899.2621034676358},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A858))*F858","v":75.97048413870543},602.14357452871729,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A858))*H858","v":6.0214357452871727},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saarland","lMFH_low",{"$f":"E859*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A859,'5.4 Capacity Factor'!C:C,B859,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C859)","v":74918.022787025271},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B859,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C859,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A859)","v":30.331183314585129},{"$f":"8875.9*E859^-0.611*(1-J859)","v":827.63580132643312},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A859))*F859","v":33.105432053057328},308.59674144626177,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A859))*H859","v":3.0859674144626177},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saxony","SFH_low",{"$f":"E860*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A860,'5.4 Capacity Factor'!C:C,B860,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C860)","v":10348.251080529613},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B860,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C860,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A860)","v":4.6550837069408955},{"$f":"7715.4*E860^-0.613*(1-J860)","v":2254.1362115614352},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A860))*F860","v":90.165448462457405},775.56175014708947,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A860))*H860","v":7.755617501470895},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saxony","sMFH_low",{"$f":"E861*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A861,'5.4 Capacity Factor'!C:C,B861,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C861)","v":19848.820220512378},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B861,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C861,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A861)","v":8.4589048457329543},{"$f":"8875.9*E861^-0.611*(1-J861)","v":1805.8626873433966},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A861))*F861","v":72.234507493735862},578.19717942806767,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A861))*H861","v":5.7819717942806772},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saxony","lMFH_low",{"$f":"E862*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A862,'5.4 Capacity Factor'!C:C,B862,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C862)","v":81363.473145770986},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B862,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C862,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A862)","v":32.940677386951819},{"$f":"8875.9*E862^-0.611*(1-J862)","v":786.93541538903605},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A862))*F862","v":31.477416615561442},296.3242871512391,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A862))*H862","v":2.9632428715123913},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saxony-Anhalt","SFH_low",{"$f":"E863*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A863,'5.4 Capacity Factor'!C:C,B863,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C863)","v":9709.6561247579666},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B863,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C863,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A863)","v":4.3678165203589581},{"$f":"7715.4*E863^-0.613*(1-J863)","v":2343.8922395360196},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A863))*F863","v":93.755689581440791},800.23645575484034,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A863))*H863","v":8.0023645575484039},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saxony-Anhalt","sMFH_low",{"$f":"E864*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A864,'5.4 Capacity Factor'!C:C,B864,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C864)","v":18623.941120440446},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B864,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C864,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A864)","v":7.9369022460858494},{"$f":"8875.9*E864^-0.611*(1-J864)","v":1877.5299945955658},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A864))*F864","v":75.101199783822636},596.59267815259079,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A864))*H864","v":5.9659267815259085},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Saxony-Anhalt","lMFH_low",{"$f":"E865*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A865,'5.4 Capacity Factor'!C:C,B865,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C865)","v":76342.498767529294},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B865,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C865,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A865)","v":30.90789423786611},{"$f":"8875.9*E865^-0.611*(1-J865)","v":818.16566484131624},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A865))*F865","v":32.726626593652654},305.75192402025294,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A865))*H865","v":3.0575192402025295},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Schleswig-Holstein","SFH_low",{"$f":"E866*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A866,'5.4 Capacity Factor'!C:C,B866,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C866)","v":10106.026590633548},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B866,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C866,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A866)","v":4.5461208234968717},{"$f":"7715.4*E866^-0.613*(1-J866)","v":2287.1033661730467},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A866))*F866","v":91.484134646921873},784.64690192436808,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A866))*H866","v":7.8464690192436812},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Schleswig-Holstein","sMFH_low",{"$f":"E867*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A867,'5.4 Capacity Factor'!C:C,B867,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C867)","v":19384.213175753059},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B867,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C867,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A867)","v":8.2609048266580256},{"$f":"8875.9*E867^-0.611*(1-J867)","v":1832.1869647141043},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A867))*F867","v":73.28747858856417},584.9703462730057,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A867))*H867","v":5.8497034627300568},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Schleswig-Holstein","lMFH_low",{"$f":"E868*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A868,'5.4 Capacity Factor'!C:C,B868,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C868)","v":79458.974924232112},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B868,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C868,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A868)","v":32.169625475397616},{"$f":"8875.9*E868^-0.611*(1-J868)","v":798.4066674907167},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A868))*F868","v":31.936266699628668},299.79551445654693,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A868))*H868","v":2.9979551445654695},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Thuringia","SFH_low",{"$f":"E869*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A869,'5.4 Capacity Factor'!C:C,B869,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C869)","v":10561.706137625795},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B869,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C869,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A869)","v":4.7511048752252778},{"$f":"7715.4*E869^-0.613*(1-J869)","v":2226.0996933750985},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A869))*F869","v":89.043987735003938},767.81469195122304,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A869))*H869","v":7.6781469195122307},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Thuringia","sMFH_low",{"$f":"E870*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A870,'5.4 Capacity Factor'!C:C,B870,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C870)","v":20258.245061530488},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B870,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C870,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A870)","v":8.6333880509399048},{"$f":"8875.9*E870^-0.611*(1-J870)","v":1783.474536128726},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A870))*F870","v":71.338981445149045},572.42158877153327,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A870))*H870","v":5.7242158877153324},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
["pellet_solar","Thuringia","lMFH_low",{"$f":"E871*SUMIFS('5.4 Capacity Factor'!J:J,'5.4 Capacity Factor'!B:B,A871,'5.4 Capacity Factor'!C:C,B871,'5.4 Capacity Factor'!E:E,'5.2 Technology Specific'!C871)","v":83041.770731587341},{"$f":"SUMIFS('5.4 Capacity Factor'!$K:$K,'5.4 Capacity Factor'!$C:$C,'5.2 Technology Specific'!$B871,'5.4 Capacity Factor'!$E:$E,'5.2 Technology Specific'!C871,'5.4 Capacity Factor'!$B:$B,'5.2 Technology Specific'!$A871)","v":33.62015009376006},{"$f":"8875.9*E871^-0.611*(1-J871)","v":777.17939728235103},{"$f":"(SUMIFS('5.1 General Data'!$K:$K,'5.1 General Data'!$C:$C,$A871))*F871","v":31.087175891294041},293.3643145933172,{"$f":"(SUMIFS('5.1 General Data'!$L:$L,'5.1 General Data'!$C:$C,$A871))*H871","v":2.9336431459331722},{"$f":"IF(ISBLANK('1. User Cockpit'!$F$47)=TRUE, 25, '1. User Cockpit'!$F$47)/100","v":0.25},{"$f":"IF(ISBLANK('1. User Cockpit'!$J$47)=TRUE, 25, '1. User Cockpit'!$J$47)/100","v":0.25}]
[]
["Frings, Cordelia; Helgeson, Broghan (2022) : Developing a model for consumer management of decentralized options, EWI Working Paper, No. 22/05, Institute of Energy Economics at the University of Cologne (EWI), Cologne"]

{"sheet":"5.3 Fuel Prices","index":25,"n_rows":355,"n_cols":9,"rows_kept":281,"cut":true,"hidden":false,"merged":[[6,0,7,0],[6,2,7,2],[6,1,7,1],[6,5,6,7],[2,2,4,3]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
["Source:","gas prices","EWI (2022a); EWI (2022b)"]
[null,"electricity prices"]
[null,"CO2 prices"]
[null,"pellet prices","CARMEN (2022); Ea Energy Analyses (2013)"]
["Year","Fuel","Scenario","Fuel price incl. Tax","Fuel price incl. Tax exc. CO2","Cost CO2 (BEHG)",null,null,"Emissionsfaktor"]
[null,null,null,"[EUR/kWh]","[EUR/kWh]","[EUR/kWh]","[€/tCO2_real]","[€/tCO2_nominal]","[t/MWh]"]
[2023,"gas","high",{"$f":"E9+F9","v":0.27176182237600927},0.26500000000000001,{"$f":"G9*'5.3 Fuel Prices'!$I$9/1000","v":6.7618223760092279E-3},33.640907343329488,35,0.20100000000000001]
[2024,"gas","high",{"$f":"E10+F10","v":0.22322330551597802},0.2147,{"$f":"G10*'5.3 Fuel Prices'!$I$9/1000","v":8.5233055159780174E-3},42.404505054617005,45]
[2025,"gas","high",0.17471311118472313,0.16450000000000001,{"$f":"G11*'5.3 Fuel Prices'!$I$9/1000","v":1.0213111184723114E-2},50.811498431458283,55]
[2026,"gas","high",0.12512311356654879,0.1142,{"$f":"G12*'5.3 Fuel Prices'!$I$9/1000","v":1.0923113566548785E-2},54.343848589794952,60]
[2027,"gas","high",0.12935581354284534,0.1124,{"$f":"G13*'5.3 Fuel Prices'!$I$9/1000","v":1.6955813542845338E-2},84.35728130768824,95]
[2028,"gas","high",0.1323728244876746,0.1105,{"$f":"G14*'5.3 Fuel Prices'!$I$9/1000","v":2.1872824487674587E-2},108.82002232673923,125]
[2029,"gas","high",0.13529049251442793,0.1087,{"$f":"G15*'5.3 Fuel Prices'!$I$9/1000","v":2.6590492514427928E-2},132.2910075344673,155]
[2030,"gas","high",0.13707380551927278,0.10680000000000001,{"$f":"G16*'5.3 Fuel Prices'!$I$9/1000","v":3.0273805519272782E-2},150.61594785707851,180]
[2031,"gas","high",0.14124289166325615,0.1081,{"$f":"G17*'5.3 Fuel Prices'!$I$9/1000","v":3.3142891663256152E-2},164.89000827490622,201]
[2032,"gas","high",0.14518782533042077,0.10929999999999999,{"$f":"G18*'5.3 Fuel Prices'!$I$9/1000","v":3.5887825330420772E-2},178.5463946787103,222]
[2033,"gas","high",0.14901237217493485,0.1105,{"$f":"G19*'5.3 Fuel Prices'!$I$9/1000","v":3.8512372174934847E-2},191.6038416663425,243]
[2034,"gas","high",0.15272019791084807,0.11169999999999999,{"$f":"G20*'5.3 Fuel Prices'!$I$9/1000","v":4.1020197910848058E-2},204.08058662113461,264]
[2035,"gas","high",0.15641487078354016,0.113,{"$f":"G21*'5.3 Fuel Prices'!$I$9/1000","v":4.3414870783540165E-2},215.99438200766249,285]
[2036,"gas","high",0.15989986398267386,0.1142,{"$f":"G22*'5.3 Fuel Prices'!$I$9/1000","v":4.5699863982673866E-2},227.36250737648689,306]
[2037,"gas","high",0.16327855799799551,0.1154,{"$f":"G23*'5.3 Fuel Prices'!$I$9/1000","v":4.7878557997995494E-2},238.20178108455468,327]
[2038,"gas","high",0.16454458946852099,0.1166,{"$f":"G24*'5.3 Fuel Prices'!$I$9/1000","v":4.7944589468520996E-2},238.53029586328853,334]
[2039,"gas","high",0.1657488916851507,0.1179,{"$f":"G25*'5.3 Fuel Prices'!$I$9/1000","v":4.7848891685150698E-2},238.05418748831192,340]
[2040,"gas","high",0.16683851361897964,0.1191,{"$f":"G26*'5.3 Fuel Prices'!$I$9/1000","v":4.7738513618979649E-2},237.50504288049575,346]
[2041,"gas","high",0.17086578076483655,0.12130000000000001,{"$f":"G27*'5.3 Fuel Prices'!$I$9/1000","v":4.9565780764836545E-2},246.59592420316687,366.42857142857144]
[2042,"gas","high",0.17316500867414916,0.122,{"$f":"G28*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2043,"gas","high",0.17316500867414916,0.122,{"$f":"G29*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2044,"gas","high",0.17316500867414916,0.122,{"$f":"G30*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2045,"gas","high",0.17316500867414916,0.122,{"$f":"G31*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2046,"gas","high",0.17316500867414916,0.122,{"$f":"G32*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2047,"gas","high",0.17316500867414916,0.122,{"$f":"G33*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2048,"gas","high",0.17316500867414916,0.122,{"$f":"G34*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2049,"gas","high",0.17316500867414916,0.122,{"$f":"G35*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2050,"gas","high",0.17316500867414916,0.122,{"$f":"G36*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2051,"gas","high",0.17316500867414916,0.122,{"$f":"G37*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2052,"gas","high",0.17316500867414916,0.122,{"$f":"G38*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2053,"gas","high",0.17316500867414916,0.122,{"$f":"G39*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2054,"gas","high",0.17316500867414916,0.122,{"$f":"G40*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2055,"gas","high",0.17316500867414916,0.122,{"$f":"G41*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2056,"gas","high",0.17316500867414916,0.122,{"$f":"G42*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2057,"gas","high",0.17316500867414916,0.122,{"$f":"G43*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2058,"gas","high",0.17316500867414916,0.122,{"$f":"G44*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2059,"gas","high",0.17316500867414916,0.122,{"$f":"G45*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2060,"gas","high",0.17316500867414916,0.122,{"$f":"G46*'5.3 Fuel Prices'!$I$9/1000","v":5.1165008674149158E-2},254.55228196094106,385.81632653061229]
[2023,"electricity","high",0.752]
[2024,"electricity","high",0.63119999999999998]
[2025,"electricity","high",0.51049999999999995]
[2026,"electricity","high",0.38969999999999999]
[2027,"electricity","high",0.38159999999999999]
[2028,"electricity","high",0.3735]
[2029,"electricity","high",0.3654]
[2030,"electricity","high",0.35730000000000001]
[2031,"electricity","high",0.3553]
[2032,"electricity","high",0.35339999999999999]
[2033,"electricity","high",0.35139999999999999]
[2034,"electricity","high",0.34939999999999999]
[2035,"electricity","high",0.34749999999999998]
[2036,"electricity","high",0.34549999999999997]
[2037,"electricity","high",0.34360000000000002]
[2038,"electricity","high",0.34160000000000001]
[2039,"electricity","high",0.3397]
[2040,"electricity","high",0.3377]
[2041,"electricity","high",0.33800000000000002]
[2042,"electricity","high",0.33489999999999998]
[2043,"electricity","high",0.33489999999999998]
[2044,"electricity","high",0.33489999999999998]
[2045,"electricity","high",0.33489999999999998]
[2046,"electricity","high",0.33489999999999998]
[2047,"electricity","high",0.33489999999999998]
[2048,"electricity","high",0.33489999999999998]
[2049,"electricity","high",0.33489999999999998]
[2050,"electricity","high",0.33489999999999998]
[2051,"electricity","high",0.33489999999999998]
[2052,"electricity","high",0.33489999999999998]
[2053,"electricity","high",0.33489999999999998]
[2054,"electricity","high",0.33489999999999998]
[2055,"electricity","high",0.33489999999999998]
[2056,"electricity","high",0.33489999999999998]
[2057,"electricity","high",0.33489999999999998]
[2058,"electricity","high",0.33489999999999998]
[2059,"electricity","high",0.33489999999999998]
[2060,"electricity","high",0.33489999999999998]
[2023,"pellet","high",{"$f":"E9*0.7556","v":0.20023400000000002}]
[2024,"pellet","high",{"$f":"E10*0.7556","v":0.16222732000000001}]
[2025,"pellet","high",0.12429620000000001]
[2026,"pellet","high",8.6289520000000008E-2]
[2027,"pellet","high",8.4929440000000009E-2]
[2028,"pellet","high",8.3493800000000007E-2]
[2029,"pellet","high",8.2133720000000007E-2]
[2030,"pellet","high",8.0698080000000005E-2]
[2031,"pellet","high",8.1680360000000007E-2]
[2032,"pellet","high",8.2587080000000007E-2]
[2033,"pellet","high",8.3493800000000007E-2]
[2034,"pellet","high",8.4400520000000007E-2]
[2035,"pellet","high",8.5382800000000009E-2]
[2036,"pellet","high",8.6289520000000008E-2]
[2037,"pellet","high",8.7196240000000008E-2]
[2038,"pellet","high",8.8102960000000008E-2]
[2039,"pellet","high",8.908524000000001E-2]
[2040,"pellet","high",8.999196000000001E-2]
[2041,"pellet","high",9.1654280000000005E-2]
[2042,"pellet","high",9.2183200000000007E-2]
[2043,"pellet","high",9.2183200000000007E-2]
[2044,"pellet","high",9.2183200000000007E-2]
[2045,"pellet","high",9.2183200000000007E-2]
[2046,"pellet","high",9.2183200000000007E-2]
[2047,"pellet","high",9.2183200000000007E-2]
[2048,"pellet","high",9.2183200000000007E-2]
[2049,"pellet","high",9.2183200000000007E-2]
[2050,"pellet","high",9.2183200000000007E-2]
[2051,"pellet","high",9.2183200000000007E-2]
[2052,"pellet","high",9.2183200000000007E-2]
[2053,"pellet","high",9.2183200000000007E-2]
[2054,"pellet","high",9.2183200000000007E-2]
[2055,"pellet","high",9.2183200000000007E-2]
[2056,"pellet","high",9.2183200000000007E-2]
[2057,"pellet","high",9.2183200000000007E-2]
[2058,"pellet","high",9.2183200000000007E-2]
[2059,"pellet","high",9.2183200000000007E-2]
[2060,"pellet","high",9.2183200000000007E-2]
[2023,"gas","mid",{"$f":"E123+F123","v":0.15966182237600923},0.15290000000000001,{"$f":"G123*'5.3 Fuel Prices'!$I$9/1000","v":6.7618223760092279E-3},33.640907343329488,35]
[2024,"gas","mid",{"$f":"E124+F124","v":0.13932330551597802},0.1308,{"$f":"G124*'5.3 Fuel Prices'!$I$9/1000","v":8.5233055159780174E-3},42.404505054617005,45]
[2025,"gas","mid",0.11109311118472311,0.10088,{"$f":"G125*'5.3 Fuel Prices'!$I$9/1000","v":1.0213111184723114E-2},50.811498431458283,55]
[2026,"gas","mid",9.772311356654878E-2,8.6800000000000002E-2,{"$f":"G126*'5.3 Fuel Prices'!$I$9/1000","v":1.0923113566548785E-2},54.343848589794952,60]
[2027,"gas","mid",9.5101682635328255E-2,8.0600000000000005E-2,{"$f":"G127*'5.3 Fuel Prices'!$I$9/1000","v":1.4501682635328248E-2},72.147674802628103,81.25]
[2029,"gas","mid",8.9429506120390037E-2,6.8199999999999997E-2,{"$f":"G129*'5.3 Fuel Prices'!$I$9/1000","v":2.122950612039004E-2},105.61943343477631,123.75]
[2030,"gas","mid",8.6387232223858634E-2,6.2E-2,{"$f":"G130*'5.3 Fuel Prices'!$I$9/1000","v":2.4387232223858631E-2},121.32951355153547,145]
[2032,"gas","mid",8.8873383691528945E-2,6.2199999999999998E-2,{"$f":"G132*'5.3 Fuel Prices'!$I$9/1000","v":2.6673383691528951E-2},132.70340145039279,165]
[2033,"gas","mid",9.0135247451084768E-2,6.2399999999999997E-2,{"$f":"G133*'5.3 Fuel Prices'!$I$9/1000","v":2.7735247451084768E-2},137.98630572678988,175]
[2036,"gas","mid",9.3315921949176941E-2,6.2700000000000006E-2,{"$f":"G136*'5.3 Fuel Prices'!$I$9/1000","v":3.0615921949176939E-2},152.31801964764645,205]
[2037,"gas","mid",9.4279785839660651E-2,6.2799999999999995E-2,{"$f":"G137*'5.3 Fuel Prices'!$I$9/1000","v":3.147978583966065E-2},156.61584994856042,215]
[2039,"gas","mid",9.6172028076501215E-2,6.3100000000000003E-2,{"$f":"G139*'5.3 Fuel Prices'!$I$9/1000","v":3.3072028076501218E-2},164.53745311692148,235]
[2040,"gas","mid",9.7003282764884444E-2,6.3200000000000006E-2,{"$f":"G140*'5.3 Fuel Prices'!$I$9/1000","v":3.3803282764884438E-2},168.17553614370365,245]
[2042,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G142*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2043,"gas","mid",{"$f":"E143+F143","v":9.884295888039285E-2},6.3700000000000007E-2,{"$f":"G143*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2045,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G145*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2046,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G146*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2048,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G148*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2049,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G149*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2052,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G152*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2053,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G153*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2055,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G155*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2056,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G156*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2058,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G158*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2059,"gas","mid",9.884295888039285E-2,6.3700000000000007E-2,{"$f":"G159*'5.3 Fuel Prices'!$I$9/1000","v":3.5142958880392844E-2},174.84059144474051,265]
[2023,"electricity","mid",0.41220000000000001]
[2024,"electricity","mid",0.39639999999999997]
[2026,"electricity","mid",0.36470000000000002]
[2027,"electricity","mid",0.34799999999999998]
[2029,"electricity","mid",0.31459999999999999]
[2030,"electricity","mid",0.29780000000000001]
[2033,"electricity","mid",0.2903]
[2034,"electricity","mid",0.2878]
[2036,"electricity","mid",0.28270000000000001]
[2037,"electricity","mid",0.2802]
[2039,"electricity","mid",0.2752]
[2040,"electricity","mid",0.2727]
[2042,"electricity","mid",0.26769999999999999]
[2043,"electricity","mid",0.26769999999999999]
[2045,"electricity","mid",0.26769999999999999]
[2046,"electricity","mid",0.26769999999999999]
[2049,"electricity","mid",0.26769999999999999]
[2050,"electricity","mid",0.26769999999999999]
[2052,"electricity","mid",0.26769999999999999]
[2053,"electricity","mid",0.26769999999999999]
[2055,"electricity","mid",0.26769999999999999]
[2056,"electricity","mid",0.26769999999999999]
[2058,"electricity","mid",0.26769999999999999]
[2059,"electricity","mid",0.26769999999999999]
[2023,"gas","low",{"$f":"E199+F199","v":0.10676182237600923},0.1,{"$f":"G199*'5.3 Fuel Prices'!$I$9/1000","v":6.7618223760092279E-3},33.640907343329488,35]
[2024,"gas","low",{"$f":"E200+F200","v":9.6923305515978025E-2},8.8400000000000006E-2,{"$f":"G200*'5.3 Fuel Prices'!$I$9/1000","v":8.5233055159780174E-3},42.404505054617005,45]
[2027,"gas","low",7.5158310603901463E-2,6.3200000000000006E-2,{"$f":"G203*'5.3 Fuel Prices'!$I$9/1000","v":1.1958310603901449E-2},59.494082606474862,67]
[2028,"gas","low",7.4148712096703359E-2,6.1199999999999997E-2,{"$f":"G204*'5.3 Fuel Prices'!$I$9/1000","v":1.2948712096703357E-2},64.421453217429629,74]
[2030,"gas","low",7.1800527142755588E-2,5.7000000000000002E-2,{"$f":"G206*'5.3 Fuel Prices'!$I$9/1000","v":1.4800527142755584E-2},73.634463396793947,88]
[2031,"gas","low",7.3164550786116098E-2,5.7500000000000002E-2,{"$f":"G207*'5.3 Fuel Prices'!$I$9/1000","v":1.5664550786116092E-2},77.933088488139759,95]
[2033,"gas","low",7.5775096983818513E-2,5.8500000000000003E-2,{"$f":"G209*'5.3 Fuel Prices'!$I$9/1000","v":1.7275096983818509E-2},85.94575613840054,109]
[2034,"gas","low",7.7124026354766576E-2,5.91E-2,{"$f":"G210*'5.3 Fuel Prices'!$I$9/1000","v":1.8024026354766572E-2},89.671772909286418,116]
[2036,"gas","low",7.9514974894600007E-2,6.0100000000000001E-2,{"$f":"G212*'5.3 Fuel Prices'!$I$9/1000","v":1.941497489460001E-2},96.591914898507511,130]
[2037,"gas","low",8.0659212372248879E-2,6.0600000000000001E-2,{"$f":"G213*'5.3 Fuel Prices'!$I$9/1000","v":2.0059212372248877E-2},99.797076478850116,137]
[2039,"gas","low",8.285053718958163E-2,6.1600000000000002E-2,{"$f":"G215*'5.3 Fuel Prices'!$I$9/1000","v":2.1250537189581635E-2},105.72406561980912,151]
[2040,"gas","low",8.3999668068782618E-2,6.2199999999999998E-2,{"$f":"G216*'5.3 Fuel Prices'!$I$9/1000","v":2.1799668068782616E-2},108.45606004369459,158]
[2042,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G218*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2043,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G219*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2046,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G222*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2047,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G223*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2049,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G225*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2050,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G226*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2052,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G228*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2053,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G229*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2055,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G231*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2056,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G232*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2058,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G234*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2059,"gas","low",8.6009769537462533E-2,6.3200000000000006E-2,{"$f":"G235*'5.3 Fuel Prices'!$I$9/1000","v":2.2809769537462526E-2},113.48144048488818,172]
[2024,"electricity","low",0.35370000000000001]
[2025,"electricity","low",0.3372]
[2027,"electricity","low",0.3019]
[2028,"electricity","low",0.28310000000000002]
[2030,"electricity","low",0.2455]
[2031,"electricity","low",0.24249999999999999]
[2033,"electricity","low",0.23630000000000001]
[2034,"electricity","low",0.23330000000000001]
[2036,"electricity","low",0.2271]
[2037,"electricity","low",0.224]
[2039,"electricity","low",0.21790000000000001]
[2040,"electricity","low",0.21479999999999999]
[2043,"electricity","low",0.20760000000000001]
[2044,"electricity","low",0.20760000000000001]
[2046,"electricity","low",0.20760000000000001]
[2047,"electricity","low",0.20760000000000001]
[2049,"electricity","low",0.20760000000000001]
[2050,"electricity","low",0.20760000000000001]
[2052,"electricity","low",0.20760000000000001]
[2053,"electricity","low",0.20760000000000001]
[2055,"electricity","low",0.20760000000000001]
[2056,"electricity","low",0.20760000000000001]
[2059,"electricity","low",0.20760000000000001]
[2060,"electricity","low",0.20760000000000001]
[2024,"pellet","mid",{"$f":"E124*0.7556","v":9.883248E-2}]
[2025,"pellet","mid",7.6224927999999997E-2]
[2027,"pellet","mid",6.0901360000000009E-2]
[2028,"pellet","mid",5.6216639999999998E-2]
[2030,"pellet","mid",4.6847200000000006E-2]
[2031,"pellet","mid",4.6922760000000008E-2]
[2033,"pellet","mid",4.7149440000000001E-2]
[2034,"pellet","mid",4.7225000000000003E-2]
[2036,"pellet","mid",4.7376120000000008E-2]
[2037,"pellet","mid",4.7451679999999996E-2]
[2040,"pellet","mid",4.7753920000000005E-2]
[2041,"pellet","mid",4.8207279999999998E-2]
[2043,"pellet","mid",4.813172000000001E-2]
[2044,"pellet","mid",4.813172000000001E-2]
[2046,"pellet","mid",4.813172000000001E-2]
[2047,"pellet","mid",4.813172000000001E-2]
[2049,"pellet","mid",4.813172000000001E-2]
[2050,"pellet","mid",4.813172000000001E-2]
[2052,"pellet","mid",4.813172000000001E-2]
[2053,"pellet","mid",4.813172000000001E-2]
[2056,"pellet","mid",4.813172000000001E-2]
[2057,"pellet","mid",4.813172000000001E-2]
[2059,"pellet","mid",4.813172000000001E-2]
[2060,"pellet","mid",4.813172000000001E-2]
[2024,"pellet","low",{"$f":"E200*0.7556","v":6.6795040000000014E-2}]
[2025,"pellet","low",5.810564E-2]
[2027,"pellet","low",4.7753920000000005E-2]
[2028,"pellet","low",4.6242720000000001E-2]
[2030,"pellet","low",4.3069200000000002E-2]
[2031,"pellet","low",4.3447000000000006E-2]
[2034,"pellet","low",4.4655960000000001E-2]
[2035,"pellet","low",4.5033760000000006E-2]
[2036,"pellet","low",4.5411560000000004E-2]
[2037,"pellet","low",4.5789360000000001E-2]
[2038,"pellet","low",4.6167160000000006E-2]
[2039,"pellet","low",4.6544960000000003E-2]
[2040,"pellet","low",4.6998320000000003E-2]
[2041,"pellet","low",4.7376120000000008E-2]
[2042,"pellet","low",4.7753920000000005E-2]
[2043,"pellet","low",4.7753920000000005E-2]
[2044,"pellet","low",4.7753920000000005E-2]
[2045,"pellet","low",4.7753920000000005E-2]
[2046,"pellet","low",4.7753920000000005E-2]
[2047,"pellet","low",4.7753920000000005E-2]
[2048,"pellet","low",4.7753920000000005E-2]
[2049,"pellet","low",4.7753920000000005E-2]
[2050,"pellet","low",4.7753920000000005E-2]
[2051,"pellet","low",4.7753920000000005E-2]
[2052,"pellet","low",4.7753920000000005E-2]
[2053,"pellet","low",4.7753920000000005E-2]
[2054,"pellet","low",4.7753920000000005E-2]
[2055,"pellet","low",4.7753920000000005E-2]
[2056,"pellet","low",4.7753920000000005E-2]
[2057,"pellet","low",4.7753920000000005E-2]
[2058,"pellet","low",4.7753920000000005E-2]
[2059,"pellet","low",4.7753920000000005E-2]
[2060,"pellet","low",4.7753920000000005E-2]
[]
["EWI (2022). Wirtschaftlichkeit von energetischen Sanierungsmaßnahmen - Eine Analyse anhand exemplarischer Einfamilienhäuser."]
["EWI (2022b). Szenarien für die Preisentwicklung von Energieträgern."]
["CARMEN (2022). Marktpreise Pellets - Preisentwicklung bei Holzpellets."]
["Ea Energy Analyses (2013). Analysis of biomass prices."]

{"sheet":"5.4 Capacity Factor","index":26,"n_rows":1012,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
["Source","Calculation based on CP_Input"]
["Abbrev","Technology","Market","Climate","Building","CF(EC)*BDEW","HDD","CDD","CF_final","Full Load Hours","Capacity"]
[{"$f":"LEFT(B5,2)","v":"ga"},"gas","Baden-Württemberg","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B5, '5.5 Data Capacity Factor'!$C$6:$C$23, D5)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E5)","v":0.19737442922374429},{"$f":"IF(A5='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C5),1)","v":1},{"$f":"IF(A5='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C5),0)","v":0},{"$f":"F5*(1+H5/G5)","v":0.19737442922374429},{"$f":"I5*8760","v":1729},{"$f":"IF(L5=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C5,'5.8 Building Specifics'!$B:$B,$E5),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C5,'5.8 Building Specifics'!$B:$B,$E5))/J5","v":9.657345361776974},{"$f":"LEFT(B5,2)","v":"ga"}]
[{"$f":"LEFT(B6,2)","v":"ga"},"gas","Baden-Württemberg","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B6, '5.5 Data Capacity Factor'!$C$6:$C$23, D6)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E6)","v":0.21147260273972601},{"$f":"IF(A6='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C6),1)","v":1},{"$f":"IF(A6='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C6),0)","v":0},{"$f":"F6*(1+H6/G6)","v":0.21147260273972601},{"$f":"I6*8760","v":1852.4999999999998},{"$f":"IF(L6=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C6,'5.8 Building Specifics'!$B:$B,$E6),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C6,'5.8 Building Specifics'!$B:$B,$E6))/J6","v":14.759777511649419},"ga"]
["ga","gas","Baden-Württemberg","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B7, '5.5 Data Capacity Factor'!$C$6:$C$23, D7)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E7)","v":0.22557077625570776},{"$f":"IF(A7='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C7),1)","v":1},{"$f":"IF(A7='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C7),0)","v":0},{"$f":"F7*(1+H7/G7)","v":0.22557077625570776},{"$f":"I7*8760","v":1976},{"$f":"IF(L7=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C7,'5.8 Building Specifics'!$B:$B,$E7),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C7,'5.8 Building Specifics'!$B:$B,$E7))/J7","v":56.382579664318463},"ga"]
["ga","gas","Bavaria","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B8, '5.5 Data Capacity Factor'!$C$6:$C$23, D8)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E8)","v":0.19737442922374429},{"$f":"IF(A8='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C8),1)","v":1},{"$f":"IF(A8='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C8),0)","v":0},{"$f":"F8*(1+H8/G8)","v":0.19737442922374429},{"$f":"I8*8760","v":1729},{"$f":"IF(L8=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C8,'5.8 Building Specifics'!$B:$B,$E8),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C8,'5.8 Building Specifics'!$B:$B,$E8))/J8","v":10.337684308327844},"ga"]
["ga","gas","Bavaria","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B9, '5.5 Data Capacity Factor'!$C$6:$C$23, D9)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E9)","v":0.21147260273972601},{"$f":"IF(A9='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C9),1)","v":1},{"$f":"IF(A9='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C9),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L9=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C9,'5.8 Building Specifics'!$B:$B,$E9),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C9,'5.8 Building Specifics'!$B:$B,$E9))/J9","v":15.799571689803686},"ga"]
["ga","gas","Bavaria","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B10, '5.5 Data Capacity Factor'!$C$6:$C$23, D10)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E10)","v":0.22557077625570776},{"$f":"IF(A10='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C10),1)","v":1},{"$f":"IF(A10='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C10),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L10=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C10,'5.8 Building Specifics'!$B:$B,$E10),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C10,'5.8 Building Specifics'!$B:$B,$E10))/J10","v":60.354609597561399},"ga"]
["ga","gas","Berlin","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B11, '5.5 Data Capacity Factor'!$C$6:$C$23, D11)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E11)","v":0.19737442922374429},{"$f":"IF(A11='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C11),1)","v":1},{"$f":"IF(A11='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C11),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L11=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C11,'5.8 Building Specifics'!$B:$B,$E11),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C11,'5.8 Building Specifics'!$B:$B,$E11))/J11","v":9.1356387713796288},"ga"]
["ga","gas","Berlin","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B12, '5.5 Data Capacity Factor'!$C$6:$C$23, D12)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E12)","v":0.21147260273972601},{"$f":"IF(A12='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C12),1)","v":1},{"$f":"IF(A12='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C12),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L12=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C12,'5.8 Building Specifics'!$B:$B,$E12),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C12,'5.8 Building Specifics'!$B:$B,$E12))/J12","v":13.962428663475977},"ga"]
["ga","gas","Berlin","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B13, '5.5 Data Capacity Factor'!$C$6:$C$23, D13)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E13)","v":0.22557077625570776},{"$f":"IF(A13='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C13),1)","v":1},{"$f":"IF(A13='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C13),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L13=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C13,'5.8 Building Specifics'!$B:$B,$E13),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C13,'5.8 Building Specifics'!$B:$B,$E13))/J13","v":53.336694662535145},"ga"]
["ga","gas","Brandenburg","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B14, '5.5 Data Capacity Factor'!$C$6:$C$23, D14)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E14)","v":0.19737442922374429},{"$f":"IF(A14='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C14),1)","v":1},{"$f":"IF(A14='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C14),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L14=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C14,'5.8 Building Specifics'!$B:$B,$E14),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C14,'5.8 Building Specifics'!$B:$B,$E14))/J14","v":9.4916133021446907},"ga"]
["ga","gas","Brandenburg","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B15, '5.5 Data Capacity Factor'!$C$6:$C$23, D15)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E15)","v":0.21147260273972601},{"$f":"IF(A15='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C15),1)","v":1},{"$f":"IF(A15='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C15),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L15=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C15,'5.8 Building Specifics'!$B:$B,$E15),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C15,'5.8 Building Specifics'!$B:$B,$E15))/J15","v":14.506481369171008},"ga"]
["ga","gas","Brandenburg","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B16, '5.5 Data Capacity Factor'!$C$6:$C$23, D16)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E16)","v":0.22557077625570776},{"$f":"IF(A16='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C16),1)","v":1},{"$f":"IF(A16='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C16),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L16=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C16,'5.8 Building Specifics'!$B:$B,$E16),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C16,'5.8 Building Specifics'!$B:$B,$E16))/J16","v":55.414984460347284},"ga"]
["ga","gas","Bremen","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B17, '5.5 Data Capacity Factor'!$C$6:$C$23, D17)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E17)","v":0.19737442922374429},{"$f":"IF(A17='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C17),1)","v":1},{"$f":"IF(A17='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C17),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L17=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C17,'5.8 Building Specifics'!$B:$B,$E17),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C17,'5.8 Building Specifics'!$B:$B,$E17))/J17","v":9.1263697140601465},"ga"]
["ga","gas","Bremen","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B18, '5.5 Data Capacity Factor'!$C$6:$C$23, D18)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E18)","v":0.21147260273972601},{"$f":"IF(A18='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C18),1)","v":1},{"$f":"IF(A18='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C18),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L18=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C18,'5.8 Building Specifics'!$B:$B,$E18),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C18,'5.8 Building Specifics'!$B:$B,$E18))/J18","v":13.948262324937462},"ga"]
["ga","gas","Bremen","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B19, '5.5 Data Capacity Factor'!$C$6:$C$23, D19)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E19)","v":0.22557077625570776},{"$f":"IF(A19='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C19),1)","v":1},{"$f":"IF(A19='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C19),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L19=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C19,'5.8 Building Specifics'!$B:$B,$E19),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C19,'5.8 Building Specifics'!$B:$B,$E19))/J19","v":53.28257902897839},"ga"]
["ga","gas","Hamburg","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B20, '5.5 Data Capacity Factor'!$C$6:$C$23, D20)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E20)","v":0.19737442922374429},{"$f":"IF(A20='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C20),1)","v":1},{"$f":"IF(A20='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C20),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L20=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C20,'5.8 Building Specifics'!$B:$B,$E20),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C20,'5.8 Building Specifics'!$B:$B,$E20))/J20","v":9.5333141993830939},"ga"]
["ga","gas","Hamburg","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B21, '5.5 Data Capacity Factor'!$C$6:$C$23, D21)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E21)","v":0.21147260273972601},{"$f":"IF(A21='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C21),1)","v":1},{"$f":"IF(A21='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C21),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L21=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C21,'5.8 Building Specifics'!$B:$B,$E21),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C21,'5.8 Building Specifics'!$B:$B,$E21))/J21","v":14.570214822021422},"ga"]
["ga","gas","Hamburg","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B22, '5.5 Data Capacity Factor'!$C$6:$C$23, D22)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E22)","v":0.22557077625570776},{"$f":"IF(A22='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C22),1)","v":1},{"$f":"IF(A22='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C22),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L22=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C22,'5.8 Building Specifics'!$B:$B,$E22),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C22,'5.8 Building Specifics'!$B:$B,$E22))/J22","v":55.658447241529743},"ga"]
["ga","gas","Hesse","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B23, '5.5 Data Capacity Factor'!$C$6:$C$23, D23)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E23)","v":0.19737442922374429},{"$f":"IF(A23='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C23),1)","v":1},{"$f":"IF(A23='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C23),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L23=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C23,'5.8 Building Specifics'!$B:$B,$E23),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C23,'5.8 Building Specifics'!$B:$B,$E23))/J23","v":9.6333378459395593},"ga"]
["ga","gas","Hesse","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B24, '5.5 Data Capacity Factor'!$C$6:$C$23, D24)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E24)","v":0.21147260273972601},{"$f":"IF(A24='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C24),1)","v":1},{"$f":"IF(A24='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C24),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L24=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C24,'5.8 Building Specifics'!$B:$B,$E24),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C24,'5.8 Building Specifics'!$B:$B,$E24))/J24","v":14.723085690129802},"ga"]
["ga","gas","Hesse","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B25, '5.5 Data Capacity Factor'!$C$6:$C$23, D25)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E25)","v":0.22557077625570776},{"$f":"IF(A25='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C25),1)","v":1},{"$f":"IF(A25='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C25),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L25=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C25,'5.8 Building Specifics'!$B:$B,$E25),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C25,'5.8 Building Specifics'!$B:$B,$E25))/J25","v":56.242416335418284},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B26, '5.5 Data Capacity Factor'!$C$6:$C$23, D26)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E26)","v":0.19737442922374429},{"$f":"IF(A26='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C26),1)","v":1},{"$f":"IF(A26='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C26),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L26=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C26,'5.8 Building Specifics'!$B:$B,$E26),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C26,'5.8 Building Specifics'!$B:$B,$E26))/J26","v":9.7549860060083962},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B27, '5.5 Data Capacity Factor'!$C$6:$C$23, D27)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E27)","v":0.21147260273972601},{"$f":"IF(A27='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C27),1)","v":1},{"$f":"IF(A27='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C27),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L27=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C27,'5.8 Building Specifics'!$B:$B,$E27),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C27,'5.8 Building Specifics'!$B:$B,$E27))/J27","v":14.909006324637085},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B28, '5.5 Data Capacity Factor'!$C$6:$C$23, D28)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E28)","v":0.22557077625570776},{"$f":"IF(A28='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C28),1)","v":1},{"$f":"IF(A28='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C28),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L28=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C28,'5.8 Building Specifics'!$B:$B,$E28),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C28,'5.8 Building Specifics'!$B:$B,$E28))/J28","v":56.952636050998265},"ga"]
["ga","gas","Lower Saxony","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B29, '5.5 Data Capacity Factor'!$C$6:$C$23, D29)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E29)","v":0.19737442922374429},{"$f":"IF(A29='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C29),1)","v":1},{"$f":"IF(A29='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C29),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L29=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C29,'5.8 Building Specifics'!$B:$B,$E29),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C29,'5.8 Building Specifics'!$B:$B,$E29))/J29","v":9.2906752591971635},"ga"]
["ga","gas","Lower Saxony","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B30, '5.5 Data Capacity Factor'!$C$6:$C$23, D30)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E30)","v":0.21147260273972601},{"$f":"IF(A30='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C30),1)","v":1},{"$f":"IF(A30='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C30),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L30=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C30,'5.8 Building Specifics'!$B:$B,$E30),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C30,'5.8 Building Specifics'!$B:$B,$E30))/J30","v":14.199378257867751},"ga"]
["ga","gas","Lower Saxony","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B31, '5.5 Data Capacity Factor'!$C$6:$C$23, D31)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E31)","v":0.22557077625570776},{"$f":"IF(A31='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C31),1)","v":1},{"$f":"IF(A31='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C31),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L31=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C31,'5.8 Building Specifics'!$B:$B,$E31),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C31,'5.8 Building Specifics'!$B:$B,$E31))/J31","v":54.241845798565322},"ga"]
["ga","gas","Northrhine-Westphalia","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B32, '5.5 Data Capacity Factor'!$C$6:$C$23, D32)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E32)","v":0.19737442922374429},{"$f":"IF(A32='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C32),1)","v":1},{"$f":"IF(A32='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C32),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L32=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C32,'5.8 Building Specifics'!$B:$B,$E32),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C32,'5.8 Building Specifics'!$B:$B,$E32))/J32","v":8.9678261042001051},"ga"]
["ga","gas","Northrhine-Westphalia","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B33, '5.5 Data Capacity Factor'!$C$6:$C$23, D33)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E33)","v":0.21147260273972601},{"$f":"IF(A33='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C33),1)","v":1},{"$f":"IF(A33='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C33),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L33=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C33,'5.8 Building Specifics'!$B:$B,$E33),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C33,'5.8 Building Specifics'!$B:$B,$E33))/J33","v":13.705952630112858},"ga"]
["ga","gas","Northrhine-Westphalia","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B34, '5.5 Data Capacity Factor'!$C$6:$C$23, D34)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E34)","v":0.22557077625570776},{"$f":"IF(A34='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C34),1)","v":1},{"$f":"IF(A34='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C34),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L34=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C34,'5.8 Building Specifics'!$B:$B,$E34),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C34,'5.8 Building Specifics'!$B:$B,$E34))/J34","v":52.356952225925177},"ga"]
["ga","gas","Rhineland-Palatinate","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B35, '5.5 Data Capacity Factor'!$C$6:$C$23, D35)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E35)","v":0.19737442922374429},{"$f":"IF(A35='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C35),1)","v":1},{"$f":"IF(A35='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C35),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L35=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C35,'5.8 Building Specifics'!$B:$B,$E35),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C35,'5.8 Building Specifics'!$B:$B,$E35))/J35","v":9.3749349345109838},"ga"]
["ga","gas","Rhineland-Palatinate","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B36, '5.5 Data Capacity Factor'!$C$6:$C$23, D36)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E36)","v":0.21147260273972601},{"$f":"IF(A36='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C36),1)","v":1},{"$f":"IF(A36='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C36),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L36=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C36,'5.8 Building Specifics'!$B:$B,$E36),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C36,'5.8 Building Specifics'!$B:$B,$E36))/J36","v":14.328156303412037},"ga"]
["ga","gas","Rhineland-Palatinate","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B37, '5.5 Data Capacity Factor'!$C$6:$C$23, D37)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E37)","v":0.22557077625570776},{"$f":"IF(A37='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C37),1)","v":1},{"$f":"IF(A37='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C37),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L37=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C37,'5.8 Building Specifics'!$B:$B,$E37),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C37,'5.8 Building Specifics'!$B:$B,$E37))/J37","v":54.733779935525398},"ga"]
["ga","gas","Saarland","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B38, '5.5 Data Capacity Factor'!$C$6:$C$23, D38)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E38)","v":0.19737442922374429},{"$f":"IF(A38='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C38),1)","v":1},{"$f":"IF(A38='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C38),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L38=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C38,'5.8 Building Specifics'!$B:$B,$E38),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C38,'5.8 Building Specifics'!$B:$B,$E38))/J38","v":9.1292227430506827},"ga"]
["ga","gas","Saarland","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B39, '5.5 Data Capacity Factor'!$C$6:$C$23, D39)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E39)","v":0.21147260273972601},{"$f":"IF(A39='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C39),1)","v":1},{"$f":"IF(A39='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C39),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L39=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C39,'5.8 Building Specifics'!$B:$B,$E39),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C39,'5.8 Building Specifics'!$B:$B,$E39))/J39","v":13.952622744033716},"ga"]
["ga","gas","Saarland","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B40, '5.5 Data Capacity Factor'!$C$6:$C$23, D40)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E40)","v":0.22557077625570776},{"$f":"IF(A40='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C40),1)","v":1},{"$f":"IF(A40='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C40),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L40=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C40,'5.8 Building Specifics'!$B:$B,$E40),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C40,'5.8 Building Specifics'!$B:$B,$E40))/J40","v":53.299235897746925},"ga"]
["ga","gas","Saxony","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B41, '5.5 Data Capacity Factor'!$C$6:$C$23, D41)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E41)","v":0.19737442922374429},{"$f":"IF(A41='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C41),1)","v":1},{"$f":"IF(A41='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C41),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L41=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C41,'5.8 Building Specifics'!$B:$B,$E41),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C41,'5.8 Building Specifics'!$B:$B,$E41))/J41","v":9.9146405879868738},"ga"]
["ga","gas","Saxony","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B42, '5.5 Data Capacity Factor'!$C$6:$C$23, D42)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E42)","v":0.21147260273972601},{"$f":"IF(A42='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C42),1)","v":1},{"$f":"IF(A42='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C42),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L42=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C42,'5.8 Building Specifics'!$B:$B,$E42),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C42,'5.8 Building Specifics'!$B:$B,$E42))/J42","v":15.153013970676589},"ga"]
["ga","gas","Saxony","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B43, '5.5 Data Capacity Factor'!$C$6:$C$23, D43)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E43)","v":0.22557077625570776},{"$f":"IF(A43='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C43),1)","v":1},{"$f":"IF(A43='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C43),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L43=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C43,'5.8 Building Specifics'!$B:$B,$E43),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C43,'5.8 Building Specifics'!$B:$B,$E43))/J43","v":57.88474905410191},"ga"]
["ga","gas","Saxony-Anhalt","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B44, '5.5 Data Capacity Factor'!$C$6:$C$23, D44)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E44)","v":0.19737442922374429},{"$f":"IF(A44='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C44),1)","v":1},{"$f":"IF(A44='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C44),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L44=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C44,'5.8 Building Specifics'!$B:$B,$E44),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C44,'5.8 Building Specifics'!$B:$B,$E44))/J44","v":9.3028039193066974},"ga"]
["ga","gas","Saxony-Anhalt","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B45, '5.5 Data Capacity Factor'!$C$6:$C$23, D45)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E45)","v":0.21147260273972601},{"$f":"IF(A45='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C45),1)","v":1},{"$f":"IF(A45='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C45),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L45=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C45,'5.8 Building Specifics'!$B:$B,$E45),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C45,'5.8 Building Specifics'!$B:$B,$E45))/J45","v":14.217915062551128},"ga"]
["ga","gas","Saxony-Anhalt","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B46, '5.5 Data Capacity Factor'!$C$6:$C$23, D46)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E46)","v":0.22557077625570776},{"$f":"IF(A46='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C46),1)","v":1},{"$f":"IF(A46='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C46),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L46=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C46,'5.8 Building Specifics'!$B:$B,$E46),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C46,'5.8 Building Specifics'!$B:$B,$E46))/J46","v":54.312656680772548},"ga"]
["ga","gas","Schleswig-Holstein","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B47, '5.5 Data Capacity Factor'!$C$6:$C$23, D47)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E47)","v":0.19737442922374429},{"$f":"IF(A47='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C47),1)","v":1},{"$f":"IF(A47='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C47),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L47=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C47,'5.8 Building Specifics'!$B:$B,$E47),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C47,'5.8 Building Specifics'!$B:$B,$E47))/J47","v":9.6825657436253447},"ga"]
["ga","gas","Schleswig-Holstein","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B48, '5.5 Data Capacity Factor'!$C$6:$C$23, D48)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E48)","v":0.21147260273972601},{"$f":"IF(A48='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C48),1)","v":1},{"$f":"IF(A48='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C48),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L48=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C48,'5.8 Building Specifics'!$B:$B,$E48),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C48,'5.8 Building Specifics'!$B:$B,$E48))/J48","v":14.798323013637379},"ga"]
["ga","gas","Schleswig-Holstein","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B49, '5.5 Data Capacity Factor'!$C$6:$C$23, D49)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E49)","v":0.22557077625570776},{"$f":"IF(A49='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C49),1)","v":1},{"$f":"IF(A49='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C49),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L49=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C49,'5.8 Building Specifics'!$B:$B,$E49),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C49,'5.8 Building Specifics'!$B:$B,$E49))/J49","v":56.529824081439386},"ga"]
["ga","gas","Thuringia","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B50, '5.5 Data Capacity Factor'!$C$6:$C$23, D50)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E50)","v":0.19737442922374429},{"$f":"IF(A50='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C50),1)","v":1},{"$f":"IF(A50='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C50),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L50=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C50,'5.8 Building Specifics'!$B:$B,$E50),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C50,'5.8 Building Specifics'!$B:$B,$E50))/J50","v":10.11915149097209},"ga"]
["ga","gas","Thuringia","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B51, '5.5 Data Capacity Factor'!$C$6:$C$23, D51)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E51)","v":0.21147260273972601},{"$f":"IF(A51='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C51),1)","v":1},{"$f":"IF(A51='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C51),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L51=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C51,'5.8 Building Specifics'!$B:$B,$E51),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C51,'5.8 Building Specifics'!$B:$B,$E51))/J51","v":15.465577652898771},"ga"]
["ga","gas","Thuringia","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B52, '5.5 Data Capacity Factor'!$C$6:$C$23, D52)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E52)","v":0.22557077625570776},{"$f":"IF(A52='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C52),1)","v":1},{"$f":"IF(A52='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C52),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L52=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C52,'5.8 Building Specifics'!$B:$B,$E52),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C52,'5.8 Building Specifics'!$B:$B,$E52))/J52","v":59.078747181726499},"ga"]
["ga","gas","Baden-Württemberg","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B53, '5.5 Data Capacity Factor'!$C$6:$C$23, D53)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E245)","v":0.25376712328767126},{"$f":"IF(A53='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C53),1)","v":1},{"$f":"IF(A53='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C53),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L53=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C53,'5.8 Building Specifics'!$B:$B,$E53),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C53,'5.8 Building Specifics'!$B:$B,$E53))/J53","v":11.004163764036059},"ga"]
["ga","gas","Baden-Württemberg","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B54, '5.5 Data Capacity Factor'!$C$6:$C$23, D54)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E246)","v":0.26786529680365295},{"$f":"IF(A54='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C54),1)","v":1},{"$f":"IF(A54='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C54),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L54=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C54,'5.8 Building Specifics'!$B:$B,$E54),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C54,'5.8 Building Specifics'!$B:$B,$E54))/J54","v":21.735712544610745},"ga"]
["ga","gas","Baden-Württemberg","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B55, '5.5 Data Capacity Factor'!$C$6:$C$23, D55)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E247)","v":0.2819634703196347},{"$f":"IF(A55='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C55),1)","v":1},{"$f":"IF(A55='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C55),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L55=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C55,'5.8 Building Specifics'!$B:$B,$E55),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C55,'5.8 Building Specifics'!$B:$B,$E55))/J55","v":66.27838834748934},"ga"]
["ga","gas","Bavaria","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B56, '5.5 Data Capacity Factor'!$C$6:$C$23, D56)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E248)","v":0.25376712328767126},{"$f":"IF(A56='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C56),1)","v":1},{"$f":"IF(A56='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C56),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L56=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C56,'5.8 Building Specifics'!$B:$B,$E56),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C56,'5.8 Building Specifics'!$B:$B,$E56))/J56","v":11.77938313358753},"ga"]
["ga","gas","Bavaria","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B57, '5.5 Data Capacity Factor'!$C$6:$C$23, D57)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E249)","v":0.26786529680365295},{"$f":"IF(A57='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C57),1)","v":1},{"$f":"IF(A57='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C57),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L57=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C57,'5.8 Building Specifics'!$B:$B,$E57),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C57,'5.8 Building Specifics'!$B:$B,$E57))/J57","v":23.26694615189805},"ga"]
["ga","gas","Bavaria","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B58, '5.5 Data Capacity Factor'!$C$6:$C$23, D58)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E250)","v":0.2819634703196347},{"$f":"IF(A58='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C58),1)","v":1},{"$f":"IF(A58='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C58),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L58=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C58,'5.8 Building Specifics'!$B:$B,$E58),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C58,'5.8 Building Specifics'!$B:$B,$E58))/J58","v":70.947556448890197},"ga"]
["ga","gas","Berlin","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B59, '5.5 Data Capacity Factor'!$C$6:$C$23, D59)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E251)","v":0.25376712328767126},{"$f":"IF(A59='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C59),1)","v":1},{"$f":"IF(A59='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C59),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L59=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C59,'5.8 Building Specifics'!$B:$B,$E59),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C59,'5.8 Building Specifics'!$B:$B,$E59))/J59","v":10.409699701455107},"ga"]
["ga","gas","Berlin","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B60, '5.5 Data Capacity Factor'!$C$6:$C$23, D60)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E252)","v":0.26786529680365295},{"$f":"IF(A60='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C60),1)","v":1},{"$f":"IF(A60='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C60),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L60=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C60,'5.8 Building Specifics'!$B:$B,$E60),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C60,'5.8 Building Specifics'!$B:$B,$E60))/J60","v":20.561511554928103},"ga"]
["ga","gas","Berlin","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B61, '5.5 Data Capacity Factor'!$C$6:$C$23, D61)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E253)","v":0.2819634703196347},{"$f":"IF(A61='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C61),1)","v":1},{"$f":"IF(A61='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C61),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L61=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C61,'5.8 Building Specifics'!$B:$B,$E61),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C61,'5.8 Building Specifics'!$B:$B,$E61))/J61","v":62.697914552003454},"ga"]
["ga","gas","Brandenburg","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B62, '5.5 Data Capacity Factor'!$C$6:$C$23, D62)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E254)","v":0.25376712328767126},{"$f":"IF(A62='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C62),1)","v":1},{"$f":"IF(A62='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C62),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L62=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C62,'5.8 Building Specifics'!$B:$B,$E62),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C62,'5.8 Building Specifics'!$B:$B,$E62))/J62","v":10.815318625250525},"ga"]
["ga","gas","Brandenburg","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B63, '5.5 Data Capacity Factor'!$C$6:$C$23, D63)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E255)","v":0.26786529680365295},{"$f":"IF(A63='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C63),1)","v":1},{"$f":"IF(A63='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C63),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L63=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C63,'5.8 Building Specifics'!$B:$B,$E63),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C63,'5.8 Building Specifics'!$B:$B,$E63))/J63","v":21.362700679274422},"ga"]
["ga","gas","Brandenburg","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B64, '5.5 Data Capacity Factor'!$C$6:$C$23, D64)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E256)","v":0.2819634703196347},{"$f":"IF(A64='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C64),1)","v":1},{"$f":"IF(A64='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C64),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L64=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C64,'5.8 Building Specifics'!$B:$B,$E64),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C64,'5.8 Building Specifics'!$B:$B,$E64))/J64","v":65.14096875665507},"ga"]
["ga","gas","Bremen","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B65, '5.5 Data Capacity Factor'!$C$6:$C$23, D65)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E257)","v":0.25376712328767126},{"$f":"IF(A65='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C65),1)","v":1},{"$f":"IF(A65='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C65),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L65=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C65,'5.8 Building Specifics'!$B:$B,$E65),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C65,'5.8 Building Specifics'!$B:$B,$E65))/J65","v":10.399137976585504},"ga"]
["ga","gas","Bremen","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B66, '5.5 Data Capacity Factor'!$C$6:$C$23, D66)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E258)","v":0.26786529680365295},{"$f":"IF(A66='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C66),1)","v":1},{"$f":"IF(A66='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C66),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L66=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C66,'5.8 Building Specifics'!$B:$B,$E66),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C66,'5.8 Building Specifics'!$B:$B,$E66))/J66","v":20.540649759278416},"ga"]
["ga","gas","Bremen","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B67, '5.5 Data Capacity Factor'!$C$6:$C$23, D67)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E259)","v":0.2819634703196347},{"$f":"IF(A67='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C67),1)","v":1},{"$f":"IF(A67='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C67),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L67=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C67,'5.8 Building Specifics'!$B:$B,$E67),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C67,'5.8 Building Specifics'!$B:$B,$E67))/J67","v":62.634300985581007},"ga"]
["ga","gas","Hamburg","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B68, '5.5 Data Capacity Factor'!$C$6:$C$23, D68)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E260)","v":0.25376712328767126},{"$f":"IF(A68='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C68),1)","v":1},{"$f":"IF(A68='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C68),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L68=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C68,'5.8 Building Specifics'!$B:$B,$E68),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C68,'5.8 Building Specifics'!$B:$B,$E68))/J68","v":10.862835151286225},"ga"]
["ga","gas","Hamburg","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B69, '5.5 Data Capacity Factor'!$C$6:$C$23, D69)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E261)","v":0.26786529680365295},{"$f":"IF(A69='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C69),1)","v":1},{"$f":"IF(A69='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C69),0)","v":0},{"$f":"F69*(1+H69/G69)","v":0.26786529680365295},{"$f":"I69*8760","v":2346.5},{"$f":"IF(L69=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C69,'5.8 Building Specifics'!$B:$B,$E69),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C69,'5.8 Building Specifics'!$B:$B,$E69))/J69","v":21.456556566298378},{"$f":"LEFT(B69,2)","v":"ga"}]
[{"$f":"LEFT(B70,2)","v":"ga"},"gas","Hamburg","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B70, '5.5 Data Capacity Factor'!$C$6:$C$23, D70)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E262)","v":0.2819634703196347},{"$f":"IF(A70='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C70),1)","v":1},{"$f":"IF(A70='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C70),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L70=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C70,'5.8 Building Specifics'!$B:$B,$E70),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C70,'5.8 Building Specifics'!$B:$B,$E70))/J70","v":65.427162131549252},"ga"]
["ga","gas","Hesse","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B71, '5.5 Data Capacity Factor'!$C$6:$C$23, D71)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E263)","v":0.25376712328767126},{"$f":"IF(A71='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C71),1)","v":1},{"$f":"IF(A71='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C71),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L71=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C71,'5.8 Building Specifics'!$B:$B,$E71),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C71,'5.8 Building Specifics'!$B:$B,$E71))/J71","v":10.976808147565285},"ga"]
["ga","gas","Hesse","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B72, '5.5 Data Capacity Factor'!$C$6:$C$23, D72)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E264)","v":0.26786529680365295},{"$f":"IF(A72='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C72),1)","v":1},{"$f":"IF(A72='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C72),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L72=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C72,'5.8 Building Specifics'!$B:$B,$E72),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C72,'5.8 Building Specifics'!$B:$B,$E72))/J72","v":21.681679014318092},"ga"]
["ga","gas","Hesse","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B73, '5.5 Data Capacity Factor'!$C$6:$C$23, D73)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E265)","v":0.2819634703196347},{"$f":"IF(A73='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C73),1)","v":1},{"$f":"IF(A73='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C73),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L73=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C73,'5.8 Building Specifics'!$B:$B,$E73),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C73,'5.8 Building Specifics'!$B:$B,$E73))/J73","v":66.113624698854764},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B74, '5.5 Data Capacity Factor'!$C$6:$C$23, D74)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E266)","v":0.25376712328767126},{"$f":"IF(A74='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C74),1)","v":1},{"$f":"IF(A74='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C74),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L74=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C74,'5.8 Building Specifics'!$B:$B,$E74),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C74,'5.8 Building Specifics'!$B:$B,$E74))/J74","v":11.115421423247582},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B75, '5.5 Data Capacity Factor'!$C$6:$C$23, D75)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E267)","v":0.26786529680365295},{"$f":"IF(A75='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C75),1)","v":1},{"$f":"IF(A75='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C75),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L75=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C75,'5.8 Building Specifics'!$B:$B,$E75),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C75,'5.8 Building Specifics'!$B:$B,$E75))/J75","v":21.955471587720531},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B76, '5.5 Data Capacity Factor'!$C$6:$C$23, D76)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E268)","v":0.2819634703196347},{"$f":"IF(A76='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C76),1)","v":1},{"$f":"IF(A76='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C76),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L76=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C76,'5.8 Building Specifics'!$B:$B,$E76),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C76,'5.8 Building Specifics'!$B:$B,$E76))/J76","v":66.948496363143704},"ga"]
["ga","gas","Lower Saxony","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B77, '5.5 Data Capacity Factor'!$C$6:$C$23, D77)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E269)","v":0.25376712328767126},{"$f":"IF(A77='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C77),1)","v":1},{"$f":"IF(A77='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C77),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L77=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C77,'5.8 Building Specifics'!$B:$B,$E77),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C77,'5.8 Building Specifics'!$B:$B,$E77))/J77","v":10.586357658423026},"ga"]
["ga","gas","Lower Saxony","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B78, '5.5 Data Capacity Factor'!$C$6:$C$23, D78)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E270)","v":0.26786529680365295},{"$f":"IF(A78='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C78),1)","v":1},{"$f":"IF(A78='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C78),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L78=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C78,'5.8 Building Specifics'!$B:$B,$E78),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C78,'5.8 Building Specifics'!$B:$B,$E78))/J78","v":20.910450979468667},"ga"]
["ga","gas","Lower Saxony","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B79, '5.5 Data Capacity Factor'!$C$6:$C$23, D79)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E271)","v":0.2819634703196347},{"$f":"IF(A79='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C79),1)","v":1},{"$f":"IF(A79='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C79),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L79=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C79,'5.8 Building Specifics'!$B:$B,$E79),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C79,'5.8 Building Specifics'!$B:$B,$E79))/J79","v":63.761930403426888},"ga"]
["ga","gas","Northrhine-Westphalia","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B80, '5.5 Data Capacity Factor'!$C$6:$C$23, D80)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E272)","v":0.25376712328767126},{"$f":"IF(A80='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C80),1)","v":1},{"$f":"IF(A80='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C80),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L80=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C80,'5.8 Building Specifics'!$B:$B,$E80),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C80,'5.8 Building Specifics'!$B:$B,$E80))/J80","v":10.218483792512673},"ga"]
["ga","gas","Northrhine-Westphalia","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B81, '5.5 Data Capacity Factor'!$C$6:$C$23, D81)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E273)","v":0.26786529680365295},{"$f":"IF(A81='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C81),1)","v":1},{"$f":"IF(A81='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C81),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L81=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C81,'5.8 Building Specifics'!$B:$B,$E81),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C81,'5.8 Building Specifics'!$B:$B,$E81))/J81","v":20.183816882270413},"ga"]
["ga","gas","Northrhine-Westphalia","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B82, '5.5 Data Capacity Factor'!$C$6:$C$23, D82)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E274)","v":0.2819634703196347},{"$f":"IF(A82='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C82),1)","v":1},{"$f":"IF(A82='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C82),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L82=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C82,'5.8 Building Specifics'!$B:$B,$E82),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C82,'5.8 Building Specifics'!$B:$B,$E82))/J82","v":61.546215745727558},"ga"]
["ga","gas","Rhineland-Palatinate","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B83, '5.5 Data Capacity Factor'!$C$6:$C$23, D83)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E275)","v":0.25376712328767126},{"$f":"IF(A83='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C83),1)","v":1},{"$f":"IF(A83='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C83),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L83=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C83,'5.8 Building Specifics'!$B:$B,$E83),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C83,'5.8 Building Specifics'!$B:$B,$E83))/J83","v":10.682368231838739},"ga"]
["ga","gas","Rhineland-Palatinate","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B84, '5.5 Data Capacity Factor'!$C$6:$C$23, D84)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E276)","v":0.26786529680365295},{"$f":"IF(A84='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C84),1)","v":1},{"$f":"IF(A84='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C84),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L84=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C84,'5.8 Building Specifics'!$B:$B,$E84),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C84,'5.8 Building Specifics'!$B:$B,$E84))/J84","v":21.100093579284156},"ga"]
["ga","gas","Rhineland-Palatinate","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B85, '5.5 Data Capacity Factor'!$C$6:$C$23, D85)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E277)","v":0.2819634703196347},{"$f":"IF(A85='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C85),1)","v":1},{"$f":"IF(A85='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C85),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L85=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C85,'5.8 Building Specifics'!$B:$B,$E85),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C85,'5.8 Building Specifics'!$B:$B,$E85))/J85","v":64.340204791809654},"ga"]
["ga","gas","Saarland","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B86, '5.5 Data Capacity Factor'!$C$6:$C$23, D86)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E278)","v":0.25376712328767126},{"$f":"IF(A86='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C86),1)","v":1},{"$f":"IF(A86='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C86),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L86=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C86,'5.8 Building Specifics'!$B:$B,$E86),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C86,'5.8 Building Specifics'!$B:$B,$E86))/J86","v":10.402388890481539},"ga"]
["ga","gas","Saarland","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B87, '5.5 Data Capacity Factor'!$C$6:$C$23, D87)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E279)","v":0.26786529680365295},{"$f":"IF(A87='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C87),1)","v":1},{"$f":"IF(A87='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C87),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L87=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C87,'5.8 Building Specifics'!$B:$B,$E87),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C87,'5.8 Building Specifics'!$B:$B,$E87))/J87","v":20.54707104957059},"ga"]
["ga","gas","Saarland","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B88, '5.5 Data Capacity Factor'!$C$6:$C$23, D88)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E280)","v":0.2819634703196347},{"$f":"IF(A88='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C88),1)","v":1},{"$f":"IF(A88='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C88),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L88=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C88,'5.8 Building Specifics'!$B:$B,$E88),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C88,'5.8 Building Specifics'!$B:$B,$E88))/J88","v":62.653881331557855},"ga"]
["ga","gas","Saxony","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B89, '5.5 Data Capacity Factor'!$C$6:$C$23, D89)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E281)","v":0.25376712328767126},{"$f":"IF(A89='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C89),1)","v":1},{"$f":"IF(A89='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C89),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L89=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C89,'5.8 Building Specifics'!$B:$B,$E89),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C89,'5.8 Building Specifics'!$B:$B,$E89))/J89","v":11.297341516187762},"ga"]
["ga","gas","Saxony","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B90, '5.5 Data Capacity Factor'!$C$6:$C$23, D90)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E282)","v":0.26786529680365295},{"$f":"IF(A90='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C90),1)","v":1},{"$f":"IF(A90='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C90),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L90=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C90,'5.8 Building Specifics'!$B:$B,$E90),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C90,'5.8 Building Specifics'!$B:$B,$E90))/J90","v":22.314804921086552},"ga"]
["ga","gas","Saxony","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B91, '5.5 Data Capacity Factor'!$C$6:$C$23, D91)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E283)","v":0.2819634703196347},{"$f":"IF(A91='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C91),1)","v":1},{"$f":"IF(A91='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C91),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L91=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C91,'5.8 Building Specifics'!$B:$B,$E91),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C91,'5.8 Building Specifics'!$B:$B,$E91))/J91","v":68.044206207766948},"ga"]
["ga","gas","Saxony-Anhalt","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B92, '5.5 Data Capacity Factor'!$C$6:$C$23, D92)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E284)","v":0.25376712328767126},{"$f":"IF(A92='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C92),1)","v":1},{"$f":"IF(A92='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C92),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L92=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C92,'5.8 Building Specifics'!$B:$B,$E92),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C92,'5.8 Building Specifics'!$B:$B,$E92))/J92","v":10.600177787773676},"ga"]
["ga","gas","Saxony-Anhalt","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B93, '5.5 Data Capacity Factor'!$C$6:$C$23, D93)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E285)","v":0.26786529680365295},{"$f":"IF(A93='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C93),1)","v":1},{"$f":"IF(A93='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C93),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L93=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C93,'5.8 Building Specifics'!$B:$B,$E93),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C93,'5.8 Building Specifics'!$B:$B,$E93))/J93","v":20.93774886101027},"ga"]
["ga","gas","Saxony-Anhalt","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B94, '5.5 Data Capacity Factor'!$C$6:$C$23, D94)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E286)","v":0.2819634703196347},{"$f":"IF(A94='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C94),1)","v":1},{"$f":"IF(A94='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C94),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L94=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C94,'5.8 Building Specifics'!$B:$B,$E94),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C94,'5.8 Building Specifics'!$B:$B,$E94))/J94","v":63.845169431830712},"ga"]
["ga","gas","Schleswig-Holstein","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B95, '5.5 Data Capacity Factor'!$C$6:$C$23, D95)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E287)","v":0.25376712328767126},{"$f":"IF(A95='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C95),1)","v":1},{"$f":"IF(A95='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C95),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L95=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C95,'5.8 Building Specifics'!$B:$B,$E95),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C95,'5.8 Building Specifics'!$B:$B,$E95))/J95","v":11.032901393441904},"ga"]
["ga","gas","Schleswig-Holstein","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B96, '5.5 Data Capacity Factor'!$C$6:$C$23, D96)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E288)","v":0.26786529680365295},{"$f":"IF(A96='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C96),1)","v":1},{"$f":"IF(A96='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C96),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L96=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C96,'5.8 Building Specifics'!$B:$B,$E96),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C96,'5.8 Building Specifics'!$B:$B,$E96))/J96","v":21.792475863057575},"ga"]
["ga","gas","Schleswig-Holstein","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B97, '5.5 Data Capacity Factor'!$C$6:$C$23, D97)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E289)","v":0.2819634703196347},{"$f":"IF(A97='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C97),1)","v":1},{"$f":"IF(A97='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C97),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L97=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C97,'5.8 Building Specifics'!$B:$B,$E97),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C97,'5.8 Building Specifics'!$B:$B,$E97))/J97","v":66.451475898964333},"ga"]
["ga","gas","Thuringia","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B98, '5.5 Data Capacity Factor'!$C$6:$C$23, D98)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E290)","v":0.25376712328767126},{"$f":"IF(A98='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C98),1)","v":1},{"$f":"IF(A98='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C98),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L98=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C98,'5.8 Building Specifics'!$B:$B,$E98),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C98,'5.8 Building Specifics'!$B:$B,$E98))/J98","v":11.530373615970317},"ga"]
["ga","gas","Thuringia","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B99, '5.5 Data Capacity Factor'!$C$6:$C$23, D99)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E291)","v":0.26786529680365295},{"$f":"IF(A99='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C99),1)","v":1},{"$f":"IF(A99='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C99),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L99=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C99,'5.8 Building Specifics'!$B:$B,$E99),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C99,'5.8 Building Specifics'!$B:$B,$E99))/J99","v":22.775096029357275},"ga"]
["ga","gas","Thuringia","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B100, '5.5 Data Capacity Factor'!$C$6:$C$23, D100)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E292)","v":0.2819634703196347},{"$f":"IF(A100='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C100),1)","v":1},{"$f":"IF(A100='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C100),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L100=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C100,'5.8 Building Specifics'!$B:$B,$E100),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C100,'5.8 Building Specifics'!$B:$B,$E100))/J100","v":69.447765109470737},"ga"]
["ga","gas","Baden-Württemberg","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B101, '5.5 Data Capacity Factor'!$C$6:$C$23, D101)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E485)","v":0.14098173515981735},{"$f":"IF(A101='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C101),1)","v":1},{"$f":"IF(A101='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C101),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L101=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C101,'5.8 Building Specifics'!$B:$B,$E101),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C101,'5.8 Building Specifics'!$B:$B,$E101))/J101","v":8.1617030052187847},"ga"]
["ga","gas","Baden-Württemberg","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B102, '5.5 Data Capacity Factor'!$C$6:$C$23, D102)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E486)","v":0.1550799086757991},{"$f":"IF(A102='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C102),1)","v":1},{"$f":"IF(A102='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C102),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L102=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C102,'5.8 Building Specifics'!$B:$B,$E102),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C102,'5.8 Building Specifics'!$B:$B,$E102))/J102","v":14.231669274628267},"ga"]
["ga","gas","Baden-Württemberg","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B103, '5.5 Data Capacity Factor'!$C$6:$C$23, D103)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E487)","v":0.16917808219178082},{"$f":"IF(A103='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C103),1)","v":1},{"$f":"IF(A103='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C103),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L103=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C103,'5.8 Building Specifics'!$B:$B,$E103),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C103,'5.8 Building Specifics'!$B:$B,$E103))/J103","v":53.476387629912672},"ga"]
["ga","gas","Bavaria","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B104, '5.5 Data Capacity Factor'!$C$6:$C$23, D104)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E488)","v":0.14098173515981735},{"$f":"IF(A104='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C104),1)","v":1},{"$f":"IF(A104='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C104),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L104=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C104,'5.8 Building Specifics'!$B:$B,$E104),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C104,'5.8 Building Specifics'!$B:$B,$E104))/J104","v":8.7366772053347805},"ga"]
["ga","gas","Bavaria","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B105, '5.5 Data Capacity Factor'!$C$6:$C$23, D105)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E489)","v":0.1550799086757991},{"$f":"IF(A105='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C105),1)","v":1},{"$f":"IF(A105='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C105),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L105=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C105,'5.8 Building Specifics'!$B:$B,$E105),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C105,'5.8 Building Specifics'!$B:$B,$E105))/J105","v":15.234259377730828},"ga"]
["ga","gas","Bavaria","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B106, '5.5 Data Capacity Factor'!$C$6:$C$23, D106)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E490)","v":0.16917808219178082},{"$f":"IF(A106='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C106),1)","v":1},{"$f":"IF(A106='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C106),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L106=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C106,'5.8 Building Specifics'!$B:$B,$E106),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C106,'5.8 Building Specifics'!$B:$B,$E106))/J106","v":57.243682664164865},"ga"]
["ga","gas","Berlin","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B107, '5.5 Data Capacity Factor'!$C$6:$C$23, D107)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E491)","v":0.14098173515981735},{"$f":"IF(A107='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C107),1)","v":1},{"$f":"IF(A107='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C107),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L107=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C107,'5.8 Building Specifics'!$B:$B,$E107),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C107,'5.8 Building Specifics'!$B:$B,$E107))/J107","v":7.7207936158185326},"ga"]
["ga","gas","Berlin","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B108, '5.5 Data Capacity Factor'!$C$6:$C$23, D108)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E492)","v":0.1550799086757991},{"$f":"IF(A108='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C108),1)","v":1},{"$f":"IF(A108='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C108),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L108=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C108,'5.8 Building Specifics'!$B:$B,$E108),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C108,'5.8 Building Specifics'!$B:$B,$E108))/J108","v":13.462849751789667},"ga"]
["ga","gas","Berlin","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B109, '5.5 Data Capacity Factor'!$C$6:$C$23, D109)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E493)","v":0.16917808219178082},{"$f":"IF(A109='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C109),1)","v":1},{"$f":"IF(A109='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C109),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L109=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C109,'5.8 Building Specifics'!$B:$B,$E109),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C109,'5.8 Building Specifics'!$B:$B,$E109))/J109","v":50.587500175644919},"ga"]
["ga","gas","Brandenburg","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B110, '5.5 Data Capacity Factor'!$C$6:$C$23, D110)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E494)","v":0.14098173515981735},{"$f":"IF(A110='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C110),1)","v":1},{"$f":"IF(A110='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C110),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L110=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C110,'5.8 Building Specifics'!$B:$B,$E110),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C110,'5.8 Building Specifics'!$B:$B,$E110))/J110","v":8.0216380289246167},"ga"]
["ga","gas","Brandenburg","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B111, '5.5 Data Capacity Factor'!$C$6:$C$23, D111)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E495)","v":0.1550799086757991},{"$f":"IF(A111='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C111),1)","v":1},{"$f":"IF(A111='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C111),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L111=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C111,'5.8 Building Specifics'!$B:$B,$E111),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C111,'5.8 Building Specifics'!$B:$B,$E111))/J111","v":13.987436126435709},"ga"]
["ga","gas","Brandenburg","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B112, '5.5 Data Capacity Factor'!$C$6:$C$23, D112)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E496)","v":0.16917808219178082},{"$f":"IF(A112='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C112),1)","v":1},{"$f":"IF(A112='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C112),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L112=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C112,'5.8 Building Specifics'!$B:$B,$E112),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C112,'5.8 Building Specifics'!$B:$B,$E112))/J112","v":52.558666296400276},"ga"]
["ga","gas","Bremen","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B113, '5.5 Data Capacity Factor'!$C$6:$C$23, D113)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E497)","v":0.14098173515981735},{"$f":"IF(A113='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C113),1)","v":1},{"$f":"IF(A113='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C113),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L113=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C113,'5.8 Building Specifics'!$B:$B,$E113),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C113,'5.8 Building Specifics'!$B:$B,$E113))/J113","v":7.7129600663133653},"ga"]
["ga","gas","Bremen","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B114, '5.5 Data Capacity Factor'!$C$6:$C$23, D114)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E498)","v":0.1550799086757991},{"$f":"IF(A114='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C114),1)","v":1},{"$f":"IF(A114='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C114),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L114=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C114,'5.8 Building Specifics'!$B:$B,$E114),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C114,'5.8 Building Specifics'!$B:$B,$E114))/J114","v":13.449190288105106},"ga"]
["ga","gas","Bremen","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B115, '5.5 Data Capacity Factor'!$C$6:$C$23, D115)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E499)","v":0.16917808219178082},{"$f":"IF(A115='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C115),1)","v":1},{"$f":"IF(A115='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C115),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L115=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C115,'5.8 Building Specifics'!$B:$B,$E115),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C115,'5.8 Building Specifics'!$B:$B,$E115))/J115","v":50.536173886316746},"ga"]
["ga","gas","Hamburg","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B116, '5.5 Data Capacity Factor'!$C$6:$C$23, D116)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E500)","v":0.14098173515981735},{"$f":"IF(A116='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C116),1)","v":1},{"$f":"IF(A116='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C116),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L116=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C116,'5.8 Building Specifics'!$B:$B,$E116),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C116,'5.8 Building Specifics'!$B:$B,$E116))/J116","v":8.0568806681345677},"ga"]
["ga","gas","Hamburg","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B117, '5.5 Data Capacity Factor'!$C$6:$C$23, D117)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E501)","v":0.1550799086757991},{"$f":"IF(A117='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C117),1)","v":1},{"$f":"IF(A117='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C117),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L117=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C117,'5.8 Building Specifics'!$B:$B,$E117),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C117,'5.8 Building Specifics'!$B:$B,$E117))/J117","v":14.048889181671894},"ga"]
["ga","gas","Hamburg","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B118, '5.5 Data Capacity Factor'!$C$6:$C$23, D118)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E502)","v":0.16917808219178082},{"$f":"IF(A118='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C118),1)","v":1},{"$f":"IF(A118='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C118),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L118=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C118,'5.8 Building Specifics'!$B:$B,$E118),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C118,'5.8 Building Specifics'!$B:$B,$E118))/J118","v":52.78957999594158},"ga"]
["ga","gas","Hesse","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B119, '5.5 Data Capacity Factor'!$C$6:$C$23, D119)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E503)","v":0.14098173515981735},{"$f":"IF(A119='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C119),1)","v":1},{"$f":"IF(A119='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C119),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L119=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C119,'5.8 Building Specifics'!$B:$B,$E119),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C119,'5.8 Building Specifics'!$B:$B,$E119))/J119","v":8.1414135564295158},"ga"]
["ga","gas","Hesse","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B120, '5.5 Data Capacity Factor'!$C$6:$C$23, D120)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E504)","v":0.1550799086757991},{"$f":"IF(A120='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C120),1)","v":1},{"$f":"IF(A120='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C120),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L120=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C120,'5.8 Building Specifics'!$B:$B,$E120),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C120,'5.8 Building Specifics'!$B:$B,$E120))/J120","v":14.196290294928962},"ga"]
["ga","gas","Hesse","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B121, '5.5 Data Capacity Factor'!$C$6:$C$23, D121)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E505)","v":0.16917808219178082},{"$f":"IF(A121='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C121),1)","v":1},{"$f":"IF(A121='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C121),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L121=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C121,'5.8 Building Specifics'!$B:$B,$E121),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C121,'5.8 Building Specifics'!$B:$B,$E121))/J121","v":53.343448900390364},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B122, '5.5 Data Capacity Factor'!$C$6:$C$23, D122)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E506)","v":0.14098173515981735},{"$f":"IF(A122='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C122),1)","v":1},{"$f":"IF(A122='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C122),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L122=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C122,'5.8 Building Specifics'!$B:$B,$E122),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C122,'5.8 Building Specifics'!$B:$B,$E122))/J122","v":8.2442219490487556},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B123, '5.5 Data Capacity Factor'!$C$6:$C$23, D123)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E507)","v":0.1550799086757991},{"$f":"IF(A123='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C123),1)","v":1},{"$f":"IF(A123='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C123),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L123=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C123,'5.8 Building Specifics'!$B:$B,$E123),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C123,'5.8 Building Specifics'!$B:$B,$E123))/J123","v":14.375558646335231},"ga"]
["ga","gas","Mecklenburg-Western Pomerania","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B124, '5.5 Data Capacity Factor'!$C$6:$C$23, D124)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E508)","v":0.16917808219178082},{"$f":"IF(A124='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C124),1)","v":1},{"$f":"IF(A124='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C124),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L124=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C124,'5.8 Building Specifics'!$B:$B,$E124),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C124,'5.8 Building Specifics'!$B:$B,$E124))/J124","v":54.017060945793048},"ga"]
["ga","gas","Lower Saxony","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B125, '5.5 Data Capacity Factor'!$C$6:$C$23, D125)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E509)","v":0.14098173515981735},{"$f":"IF(A125='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C125),1)","v":1},{"$f":"IF(A125='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C125),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L125=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C125,'5.8 Building Specifics'!$B:$B,$E125),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C125,'5.8 Building Specifics'!$B:$B,$E125))/J125","v":7.8518194537829835},"ga"]
["ga","gas","Northrhine-Westphalia","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B129, '5.5 Data Capacity Factor'!$C$6:$C$23, D129)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E513)","v":0.1550799086757991},{"$f":"IF(A129='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C129),1)","v":1},{"$f":"IF(A129='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C129),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L129=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C129,'5.8 Building Specifics'!$B:$B,$E129),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C129,'5.8 Building Specifics'!$B:$B,$E129))/J129","v":13.215550489940256},"ga"]
[{"$f":"LEFT(B134,2)","v":"ga"},"gas","Saarland","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B134, '5.5 Data Capacity Factor'!$C$6:$C$23, D134)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E518)","v":0.14098173515981735},{"$f":"IF(A134='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C134),1)","v":1},{"$f":"IF(A134='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C134),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L134=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C134,'5.8 Building Specifics'!$B:$B,$E134),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C134,'5.8 Building Specifics'!$B:$B,$E134))/J134","v":7.7153712439624753},"ga"]
["ga","gas","Saxony-Anhalt","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B142, '5.5 Data Capacity Factor'!$C$6:$C$23, D142)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E526)","v":0.16917808219178082},{"$f":"IF(A142='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C142),1)","v":1},{"$f":"IF(A142='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C142),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L142=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C142,'5.8 Building Specifics'!$B:$B,$E142),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C142,'5.8 Building Specifics'!$B:$B,$E142))/J142","v":51.513157063110185},"ga"]
["ga","gas","Thuringia","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B147, '5.5 Data Capacity Factor'!$C$6:$C$23, D147)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E531)","v":0.1550799086757991},{"$f":"IF(A147='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C147),1)","v":1},{"$f":"IF(A147='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C147),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L147=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C147,'5.8 Building Specifics'!$B:$B,$E147),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C147,'5.8 Building Specifics'!$B:$B,$E147))/J147","v":14.912215724350746},"ga"]
["hp","hp_atw","Berlin","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B155, '5.5 Data Capacity Factor'!$C$6:$C$23, D155)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E155)","v":0.13664383561643834},{"$f":"IF(A155='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C155),1)","v":2779.4089999999997},{"$f":"IF(A155='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C155),0)","v":57.226999999999997},0.1394572814895797,1221.6457858487181,{"$f":"IF(L155=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C155,'5.8 Building Specifics'!$B:$B,$E155),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C155,'5.8 Building Specifics'!$B:$B,$E155))/J155","v":12.970584191330136},"hp"]
["hp","hp_atw","Bremen","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B163, '5.5 Data Capacity Factor'!$C$6:$C$23, D163)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E163)","v":0.15616438356164386},{"$f":"IF(A163='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C163),1)","v":2776.5889999999995},{"$f":"IF(A163='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C163),0)","v":19.934999999999995},0.15728559270937922,1377.821792134162,{"$f":"IF(L163=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C163,'5.8 Building Specifics'!$B:$B,$E163),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C163,'5.8 Building Specifics'!$B:$B,$E163))/J163","v":76.798347221158409},"hp"]
["hp","hp_atw","Mecklenburg-Western Pomerania","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B170, '5.5 Data Capacity Factor'!$C$6:$C$23, D170)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E170)","v":0.13664383561643834},{"$f":"IF(A170='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C170),1)","v":2967.8380000000006},{"$f":"IF(A170='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C170),0)","v":17.003},0.13742667994183155,1203.8577162904444,{"$f":"IF(L170=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C170,'5.8 Building Specifics'!$B:$B,$E170),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C170,'5.8 Building Specifics'!$B:$B,$E170))/J170","v":14.054565025685557},"hp"]
["hp","hp_atw","Lower Saxony","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B175, '5.5 Data Capacity Factor'!$C$6:$C$23, D175)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E175)","v":0.15616438356164386},{"$f":"IF(A175='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C175),1)","v":2826.5770000000002},{"$f":"IF(A175='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C175),0)","v":20.216000000000001},0.15728128898402655,1377.7840915000725,{"$f":"IF(L175=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C175,'5.8 Building Specifics'!$B:$B,$E175),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C175,'5.8 Building Specifics'!$B:$B,$E175))/J175","v":78.183116697392677},"hp"]
["hp","hp_atw","Rhineland-Palatinate","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B180, '5.5 Data Capacity Factor'!$C$6:$C$23, D180)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E180)","v":0.1464041095890411},{"$f":"IF(A180='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C180),1)","v":2852.212},{"$f":"IF(A180='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C180),0)","v":33.911999999999999},0.1481448133531314,1297.748564973431,{"$f":"IF(L180=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C180,'5.8 Building Specifics'!$B:$B,$E180),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C180,'5.8 Building Specifics'!$B:$B,$E180))/J180","v":20.589741247559456},"hp"]
["hp","hp_atw","Saxony-Anhalt","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B188, '5.5 Data Capacity Factor'!$C$6:$C$23, D188)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E188)","v":0.13664383561643834},{"$f":"IF(A188='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C188),1)","v":2830.2669999999994},{"$f":"IF(A188='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C188),0)","v":36.981000000000002},0.13842925928315655,1212.6403113204515,{"$f":"IF(L188=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C188,'5.8 Building Specifics'!$B:$B,$E188),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C188,'5.8 Building Specifics'!$B:$B,$E188))/J188","v":13.30600815246361},"hp"]
["hp","hp_atw","Thuringia","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B196, '5.5 Data Capacity Factor'!$C$6:$C$23, D196)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E196)","v":0.15616438356164386},{"$f":"IF(A196='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C196),1)","v":3078.6309999999999},{"$f":"IF(A196='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C196),0)","v":25.893000000000001},0.15747781293449226,1379.5056413061523,{"$f":"IF(L196=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C196,'5.8 Building Specifics'!$B:$B,$E196),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C196,'5.8 Building Specifics'!$B:$B,$E196))/J196","v":85.048661226875055},"hp"]
["hp","hp_atw","Bavaria","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B201, '5.5 Data Capacity Factor'!$C$6:$C$23, D201)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E393)","v":0.18544520547945204},{"$f":"IF(A201='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C201),1)","v":3145.1169999999993},{"$f":"IF(A201='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C201),0)","v":22.132999999999999},0.1867502312488834,1635.9320257402187,{"$f":"IF(L201=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C201,'5.8 Building Specifics'!$B:$B,$E201),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C201,'5.8 Building Specifics'!$B:$B,$E201))/J201","v":33.492531202049022},"hp"]
["hp","hp_atw","Bremen","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B209, '5.5 Data Capacity Factor'!$C$6:$C$23, D209)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E401)","v":0.17568493150684933},{"$f":"IF(A209='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C209),1)","v":2776.5889999999995},{"$f":"IF(A209='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C209),0)","v":19.934999999999995},0.1769462917980516,1550.049516150932,{"$f":"IF(L209=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C209,'5.8 Building Specifics'!$B:$B,$E209),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C209,'5.8 Building Specifics'!$B:$B,$E209))/J209","v":14.946085846135684},"hp"]
["hp","hp_atw","Hesse","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B217, '5.5 Data Capacity Factor'!$C$6:$C$23, D217)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E409)","v":0.1952054794520548},{"$f":"IF(A217='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C217),1)","v":2930.828},{"$f":"IF(A217='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C217),0)","v":27.919999999999998},0.19706506895587464,1726.2900040534619,{"$f":"IF(L217=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C217,'5.8 Building Specifics'!$B:$B,$E217),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C217,'5.8 Building Specifics'!$B:$B,$E217))/J217","v":94.919188843699345},"hp"]
["hp","hp_atw","Lower Saxony","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B221, '5.5 Data Capacity Factor'!$C$6:$C$23, D221)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E413)","v":0.17568493150684933},{"$f":"IF(A221='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C221),1)","v":2826.5770000000002},{"$f":"IF(A221='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C221),0)","v":20.216000000000001},0.17694145010702986,1550.0071029375815,{"$f":"IF(L221=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C221,'5.8 Building Specifics'!$B:$B,$E221),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C221,'5.8 Building Specifics'!$B:$B,$E221))/J221","v":15.215582316018093},"hp"]
["hp","hp_atw","Rhineland-Palatinate","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B229, '5.5 Data Capacity Factor'!$C$6:$C$23, D229)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E421)","v":0.1952054794520548},{"$f":"IF(A229='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C229),1)","v":2852.212},{"$f":"IF(A229='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C229),0)","v":33.911999999999999},0.19752641780417521,1730.3314199645749,{"$f":"IF(L229=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C229,'5.8 Building Specifics'!$B:$B,$E229),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C229,'5.8 Building Specifics'!$B:$B,$E229))/J229","v":92.157344223578235},"hp"]
["hp","hp_atw","Schleswig-Holstein","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B241, '5.5 Data Capacity Factor'!$C$6:$C$23, D241)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E433)","v":0.1952054794520548},{"$f":"IF(A241='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C241),1)","v":2945.8049999999998},{"$f":"IF(A241='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C241),0)","v":7.992},0.19573507397436052,1714.6392480153982,{"$f":"IF(L241=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C241,'5.8 Building Specifics'!$B:$B,$E241),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C241,'5.8 Building Specifics'!$B:$B,$E241))/J241","v":96.05250079314574},"hp"]
["hp","hp_atw","Thuringia","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B242, '5.5 Data Capacity Factor'!$C$6:$C$23, D242)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E434)","v":0.17568493150684933},{"$f":"IF(A242='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C242),1)","v":3078.6309999999999},{"$f":"IF(A242='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C242),0)","v":25.893000000000001},0.17716253955130376,1551.943846469421,{"$f":"IF(L242=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C242,'5.8 Building Specifics'!$B:$B,$E242),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C242,'5.8 Building Specifics'!$B:$B,$E242))/J242","v":16.551718074547026},"hp"]
["hp","hp_atw","Bavaria","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B250, '5.5 Data Capacity Factor'!$C$6:$C$23, D250)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E634)","v":0.11712328767123287},{"$f":"IF(A250='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C250),1)","v":3145.1169999999993},{"$f":"IF(A250='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C250),0)","v":22.132999999999999},0.11794751447297899,1033.2202267832961,{"$f":"IF(L250=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C250,'5.8 Building Specifics'!$B:$B,$E250),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C250,'5.8 Building Specifics'!$B:$B,$E250))/J250","v":82.686423980736734},"hp"]
["hp","hp_atw","Bremen","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B258, '5.5 Data Capacity Factor'!$C$6:$C$23, D258)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E642)","v":0.10736301369863015},{"$f":"IF(A258='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C258),1)","v":2776.5889999999995},{"$f":"IF(A258='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C258),0)","v":19.934999999999995},0.10813384498769821,947.25248209223628,{"$f":"IF(L258=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C258,'5.8 Building Specifics'!$B:$B,$E258),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C258,'5.8 Building Specifics'!$B:$B,$E258))/J258","v":19.4704363136842},"hp"]
[{"$f":"LEFT(B262,2)","v":"hp"},"hp_atw","Hamburg","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B262, '5.5 Data Capacity Factor'!$C$6:$C$23, D262)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E646)","v":0.11712328767123287},{"$f":"IF(A262='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C262),1)","v":2900.3969999999999},{"$f":"IF(A262='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C262),0)","v":18.318999999999999},0.11786304209342034,1032.4802487383622,{"$f":"IF(L262=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C262,'5.8 Building Specifics'!$B:$B,$E262),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C262,'5.8 Building Specifics'!$B:$B,$E262))/J262","v":76.307284402396391},"hp"]
["hp","hp_atw","Northrhine-Westphalia","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B274, '5.5 Data Capacity Factor'!$C$6:$C$23, D274)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E658)","v":0.11712328767123287},{"$f":"IF(A274='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C274),1)","v":2728.3540000000003},{"$f":"IF(A274='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C274),0)","v":29.038999999999998},0.11836987926113833,1036.9201423275717,{"$f":"IF(L274=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C274,'5.8 Building Specifics'!$B:$B,$E274),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C274,'5.8 Building Specifics'!$B:$B,$E274))/J274","v":71.473608899254529},"hp"]
["hp","hp_atw","Saxony","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B282, '5.5 Data Capacity Factor'!$C$6:$C$23, D282)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E666)","v":0.10736301369863015},{"$f":"IF(A282='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C282),1)","v":3016.4110000000001},{"$f":"IF(A282='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C282),0)","v":36.210999999999999},0.10865187058485723,951.79038632334937,{"$f":"IF(L282=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C282,'5.8 Building Specifics'!$B:$B,$E282),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C282,'5.8 Building Specifics'!$B:$B,$E282))/J282","v":21.051305746239258},"hp"]
["hp","hp_atw","Saxony","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B283, '5.5 Data Capacity Factor'!$C$6:$C$23, D283)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E667)","v":0.11712328767123287},{"$f":"IF(A283='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C283),1)","v":3016.4110000000001},{"$f":"IF(A283='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C283),0)","v":36.210999999999999},0.11852931336529877,1038.3167850800173,{"$f":"IF(L283=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C283,'5.8 Building Specifics'!$B:$B,$E283),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C283,'5.8 Building Specifics'!$B:$B,$E283))/J283","v":78.913434367061811},"hp"]
["hp","hp_btw","Baden-Württemberg","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B295, '5.5 Data Capacity Factor'!$C$6:$C$23, D295)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E103)","v":0.2819634703196347},{"$f":"IF(A295='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C295),1)","v":2938.1319999999996},{"$f":"IF(A295='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C295),0)","v":33.190000000000005},0.28514861230097138,2497.9018437565092,{"$f":"IF(L295=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C295,'5.8 Building Specifics'!$B:$B,$E295),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C295,'5.8 Building Specifics'!$B:$B,$E295))/J295","v":44.825924878244784},"hp"]
["hp","hp_btw","Brandenburg","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B303, '5.5 Data Capacity Factor'!$C$6:$C$23, D303)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E111)","v":0.26786529680365295},{"$f":"IF(A303='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C303),1)","v":2887.71},{"$f":"IF(A303='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C303),0)","v":39.590999999999994},0.27153777602274121,2378.6709179592131,{"$f":"IF(L303=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C303,'5.8 Building Specifics'!$B:$B,$E303),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C303,'5.8 Building Specifics'!$B:$B,$E303))/J303","v":11.373099989845738},"hp"]
["hp","hp_btw","Bremen","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B305, '5.5 Data Capacity Factor'!$C$6:$C$23, D305)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E113)","v":0.25376712328767126},{"$f":"IF(A305='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C305),1)","v":2776.5889999999995},{"$f":"IF(A305='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C305),0)","v":19.934999999999995},0.25558908815274123,2238.9604122180131,{"$f":"IF(L305=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C305,'5.8 Building Specifics'!$B:$B,$E305),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C305,'5.8 Building Specifics'!$B:$B,$E305))/J305","v":7.0699698670116469},"hp"]
["hp","hp_btw","Mecklenburg-Western Pomerania","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B315, '5.5 Data Capacity Factor'!$C$6:$C$23, D315)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E123)","v":0.26786529680365295},{"$f":"IF(A315='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C315),1)","v":2967.8380000000006},{"$f":"IF(A315='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C315),0)","v":17.003},0.26939992020343168,2359.9433009820614,{"$f":"IF(L315=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C315,'5.8 Building Specifics'!$B:$B,$E315),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C315,'5.8 Building Specifics'!$B:$B,$E315))/J315","v":11.781437012708004},"hp"]
["hp","hp_btw","Rhineland-Palatinate","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B323, '5.5 Data Capacity Factor'!$C$6:$C$23, D323)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E131)","v":0.25376712328767126},{"$f":"IF(A323='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C323),1)","v":2852.212},{"$f":"IF(A323='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C323),0)","v":33.911999999999999},0.25678434314542781,2249.4308459539475,{"$f":"IF(L323=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C323,'5.8 Building Specifics'!$B:$B,$E323),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C323,'5.8 Building Specifics'!$B:$B,$E323))/J323","v":7.2287222023531115},"hp"]
["hp","hp_btw","Saarland","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B328, '5.5 Data Capacity Factor'!$C$6:$C$23, D328)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E136)","v":0.2819634703196347},{"$f":"IF(A328='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C328),1)","v":2777.4569999999999},{"$f":"IF(A328='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C328),0)","v":41.231999999999999},0.28614928410836993,2506.6677287893208,{"$f":"IF(L328=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C328,'5.8 Building Specifics'!$B:$B,$E328),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C328,'5.8 Building Specifics'!$B:$B,$E328))/J328","v":42.226384549147362},"hp"]
["hp","hp_btw","Schleswig-Holstein","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B336, '5.5 Data Capacity Factor'!$C$6:$C$23, D336)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E144)","v":0.26786529680365295},{"$f":"IF(A336='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C336),1)","v":2945.8049999999998},{"$f":"IF(A336='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C336),0)","v":7.992},0.26859201817592804,2352.8660792211294,{"$f":"IF(L336=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C336,'5.8 Building Specifics'!$B:$B,$E336),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C336,'5.8 Building Specifics'!$B:$B,$E336))/J336","v":11.729147012946472},"hp"]
["hp","hp_btw","Bavaria","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B344, '5.5 Data Capacity Factor'!$C$6:$C$23, D344)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E344)","v":0.14098173515981735},{"$f":"IF(A344='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C344),1)","v":3145.1169999999993},{"$f":"IF(A344='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C344),0)","v":22.132999999999999},0.14197386001377102,1243.6910137206341,{"$f":"IF(L344=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C344,'5.8 Building Specifics'!$B:$B,$E344),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C344,'5.8 Building Specifics'!$B:$B,$E344))/J344","v":21.100160325014201},"hp"]
["hp","hp_btw","Bavaria","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B346, '5.5 Data Capacity Factor'!$C$6:$C$23, D346)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E346)","v":0.16917808219178082},{"$f":"IF(A346='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C346),1)","v":3145.1169999999993},{"$f":"IF(A346='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C346),0)","v":22.132999999999999},0.17036863201652522,1492.4292164647609,{"$f":"IF(L346=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C346,'5.8 Building Specifics'!$B:$B,$E346),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C346,'5.8 Building Specifics'!$B:$B,$E346))/J346","v":117.82040348571192},"hp"]
["hp","hp_btw","Hamburg","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B356, '5.5 Data Capacity Factor'!$C$6:$C$23, D356)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E356)","v":0.14098173515981735},{"$f":"IF(A356='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C356),1)","v":2900.3969999999999},{"$f":"IF(A356='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C356),0)","v":18.318999999999999},0.14187218029763562,1242.8002994072881,{"$f":"IF(L356=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C356,'5.8 Building Specifics'!$B:$B,$E356),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C356,'5.8 Building Specifics'!$B:$B,$E356))/J356","v":19.472313075627984},"hp"]
["hp","hp_btw","Mecklenburg-Western Pomerania","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B364, '5.5 Data Capacity Factor'!$C$6:$C$23, D364)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E364)","v":0.16917808219178082},{"$f":"IF(A364='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C364),1)","v":2967.8380000000006},{"$f":"IF(A364='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C364),0)","v":17.003},0.17014731802322003,1490.4905058834074,{"$f":"IF(L364=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C364,'5.8 Building Specifics'!$B:$B,$E364),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C364,'5.8 Building Specifics'!$B:$B,$E364))/J364","v":111.32390171239291},"hp"]
["hp","hp_btw","Northrhine-Westphalia","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B369, '5.5 Data Capacity Factor'!$C$6:$C$23, D369)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E369)","v":0.1550799086757991},{"$f":"IF(A369='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C369),1)","v":2728.3540000000003},{"$f":"IF(A369='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C369),0)","v":29.038999999999998},0.15673048828095171,1372.9590773411369,{"$f":"IF(L369=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C369,'5.8 Building Specifics'!$B:$B,$E369),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C369,'5.8 Building Specifics'!$B:$B,$E369))/J369","v":34.619400657781341},"hp"]
["hp","hp_btw","Saxony","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B377, '5.5 Data Capacity Factor'!$C$6:$C$23, D377)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E377)","v":0.14098173515981735},{"$f":"IF(A377='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C377),1)","v":3016.4110000000001},{"$f":"IF(A377='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C377),0)","v":36.210999999999999},0.14267417349526706,1249.8257598185394,{"$f":"IF(L377=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C377,'5.8 Building Specifics'!$B:$B,$E377),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C377,'5.8 Building Specifics'!$B:$B,$E377))/J377","v":20.137357945609075},"hp"]
["hp","hp_btw","Saxony-Anhalt","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B382, '5.5 Data Capacity Factor'!$C$6:$C$23, D382)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E382)","v":0.16917808219178082},{"$f":"IF(A382='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C382),1)","v":2830.2669999999994},{"$f":"IF(A382='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C382),0)","v":36.981000000000002},0.17138860673152717,1501.364194968178,{"$f":"IF(L382=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C382,'5.8 Building Specifics'!$B:$B,$E382),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C382,'5.8 Building Specifics'!$B:$B,$E382))/J382","v":105.39470563777935},"hp"]
[{"$f":"LEFT(B390,2)","v":"hp"},"hp_btw","Baden-Württemberg","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B390, '5.5 Data Capacity Factor'!$C$6:$C$23, D390)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E582)","v":0.21147260273972601},{"$f":"IF(A390='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C390),1)","v":2938.1319999999996},{"$f":"IF(A390='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C390),0)","v":33.190000000000005},0.2138614592257285,1873.4263828173816,{"$f":"IF(L390=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C390,'5.8 Building Specifics'!$B:$B,$E390),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C390,'5.8 Building Specifics'!$B:$B,$E390))/J390","v":10.417523964128371},"hp"]
["hp","hp_btw","Bavaria","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B393, '5.5 Data Capacity Factor'!$C$6:$C$23, D393)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E585)","v":0.21147260273972601},{"$f":"IF(A393='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C393),1)","v":3145.1169999999993},{"$f":"IF(A393='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C393),0)","v":22.132999999999999},0.21296079002065652,1865.536520580951,{"$f":"IF(L393=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C393,'5.8 Building Specifics'!$B:$B,$E393),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C393,'5.8 Building Specifics'!$B:$B,$E393))/J393","v":11.198578213439784},"hp"]
["hp","hp_btw","Bremen","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B402, '5.5 Data Capacity Factor'!$C$6:$C$23, D402)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E594)","v":0.21147260273972601},{"$f":"IF(A402='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C402),1)","v":2776.5889999999995},{"$f":"IF(A402='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C402),0)","v":19.934999999999995},0.212990906793951,1865.8003435150108,{"$f":"IF(L402=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C402,'5.8 Building Specifics'!$B:$B,$E402),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C402,'5.8 Building Specifics'!$B:$B,$E402))/J402","v":9.884990743870441},"hp"]
["hp","hp_btw","Mecklenburg-Western Pomerania","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B410, '5.5 Data Capacity Factor'!$C$6:$C$23, D410)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E602)","v":0.19737442922374429},{"$f":"IF(A410='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C410),1)","v":2967.8380000000006},{"$f":"IF(A410='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C410),0)","v":17.003},0.19850520436042338,1738.9055901973088,{"$f":"IF(L410=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C410,'5.8 Building Specifics'!$B:$B,$E410),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C410,'5.8 Building Specifics'!$B:$B,$E410))/J410","v":5.8858513743708949},"hp"]
["hp","hp_btw","Lower Saxony","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B415, '5.5 Data Capacity Factor'!$C$6:$C$23, D415)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E607)","v":0.22557077625570776},{"$f":"IF(A415='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C415),1)","v":2826.5770000000002},{"$f":"IF(A415='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C415),0)","v":20.216000000000001},0.22718408408803831,1990.1325766112157,{"$f":"IF(L415=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C415,'5.8 Building Specifics'!$B:$B,$E415),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C415,'5.8 Building Specifics'!$B:$B,$E415))/J415","v":38.580612259698057},"hp"]
["hp","hp_btw","Saarland","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B423, '5.5 Data Capacity Factor'!$C$6:$C$23, D423)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E615)","v":0.21147260273972601},{"$f":"IF(A423='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C423),1)","v":2777.4569999999999},{"$f":"IF(A423='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C423),0)","v":41.231999999999999},0.21461196308127745,1880.0007965919904,{"$f":"IF(L423=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C423,'5.8 Building Specifics'!$B:$B,$E423),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C423,'5.8 Building Specifics'!$B:$B,$E423))/J423","v":9.8133920081754997},"hp"]
["hp","hp_btw","Schleswig-Holstein","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B431, '5.5 Data Capacity Factor'!$C$6:$C$23, D431)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E623)","v":0.19737442922374429},{"$f":"IF(A431='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C431),1)","v":2945.8049999999998},{"$f":"IF(A431='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C431),0)","v":7.992},0.19790990812963119,1733.6907952155693,{"$f":"IF(L431=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C431,'5.8 Building Specifics'!$B:$B,$E431),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C431,'5.8 Building Specifics'!$B:$B,$E431))/J431","v":5.859727976467032},"hp"]
["hp","hp_btw","Thuringia","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B436, '5.5 Data Capacity Factor'!$C$6:$C$23, D436)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E628)","v":0.22557077625570776},{"$f":"IF(A436='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C436),1)","v":3078.6309999999999},{"$f":"IF(A436='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C436),0)","v":25.893000000000001},0.22746795201648876,1992.6192596644414,{"$f":"IF(L436=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C436,'5.8 Building Specifics'!$B:$B,$E436),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C436,'5.8 Building Specifics'!$B:$B,$E436))/J436","v":41.968516485476826},"hp"]
["hp","hp_wtw","Berlin","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B444, '5.5 Data Capacity Factor'!$C$6:$C$23, D444)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E60)","v":0.1550799086757991},{"$f":"IF(A444='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C444),1)","v":2779.4089999999997},{"$f":"IF(A444='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C444),0)","v":57.226999999999997},0.15827294645245954,1386.4710109235455,{"$f":"IF(L444=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C444,'5.8 Building Specifics'!$B:$B,$E444),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C444,'5.8 Building Specifics'!$B:$B,$E444))/J444","v":18.780247410323906},"hp"]
["hp","hp_wtw","Bremen","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B451, '5.5 Data Capacity Factor'!$C$6:$C$23, D451)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E67)","v":0.16917808219178082},{"$f":"IF(A451='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C451),1)","v":2776.5889999999995},{"$f":"IF(A451='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C451),0)","v":19.934999999999995},0.17039272543516079,1492.6402748120086,{"$f":"IF(L451=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C451,'5.8 Building Specifics'!$B:$B,$E451),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C451,'5.8 Building Specifics'!$B:$B,$E451))/J451","v":70.890782050300089},"hp"]
["hp","hp_wtw","Hesse","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B456, '5.5 Data Capacity Factor'!$C$6:$C$23, D456)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E72)","v":0.1550799086757991},{"$f":"IF(A456='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C456),1)","v":2930.828},{"$f":"IF(A456='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C456),0)","v":27.919999999999998},0.15655724922605599,1371.4415032202505,{"$f":"IF(L456=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C456,'5.8 Building Specifics'!$B:$B,$E456),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C456,'5.8 Building Specifics'!$B:$B,$E456))/J456","v":20.020397094373266},"hp"]
["hp","hp_wtw","Northrhine-Westphalia","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B464, '5.5 Data Capacity Factor'!$C$6:$C$23, D464)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E80)","v":0.14098173515981735},{"$f":"IF(A464='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C464),1)","v":2728.3540000000003},{"$f":"IF(A464='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C464),0)","v":29.038999999999998},0.14248226207359244,1248.1446157646697,{"$f":"IF(L464=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C464,'5.8 Building Specifics'!$B:$B,$E464),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C464,'5.8 Building Specifics'!$B:$B,$E464))/J464","v":12.462012710157163},"hp"]
["hp","hp_wtw","Rhineland-Palatinate","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B469, '5.5 Data Capacity Factor'!$C$6:$C$23, D469)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E85)","v":0.16917808219178082},{"$f":"IF(A469='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C469),1)","v":2852.212},{"$f":"IF(A469='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C469),0)","v":33.911999999999999},0.17118956209695185,1499.6205639692982,{"$f":"IF(L469=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C469,'5.8 Building Specifics'!$B:$B,$E469),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C469,'5.8 Building Specifics'!$B:$B,$E469))/J469","v":72.48259607728474},"hp"]
["hp","hp_wtw","Saxony-Anhalt","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B477, '5.5 Data Capacity Factor'!$C$6:$C$23, D477)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E93)","v":0.1550799086757991},{"$f":"IF(A477='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C477),1)","v":2830.2669999999994},{"$f":"IF(A477='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C477),0)","v":36.981000000000002},0.15710622283723327,1376.2505120541634,{"$f":"IF(L477=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C477,'5.8 Building Specifics'!$B:$B,$E477),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C477,'5.8 Building Specifics'!$B:$B,$E477))/J477","v":19.265911346852544},"hp"]
["hp","hp_wtw","Baden-Württemberg","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B487, '5.5 Data Capacity Factor'!$C$6:$C$23, D487)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E295)","v":0.22557077625570776},{"$f":"IF(A487='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C487),1)","v":2938.1319999999996},{"$f":"IF(A487='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C487),0)","v":33.190000000000005},0.22811888984077708,1998.3214750052073,{"$f":"IF(L487=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C487,'5.8 Building Specifics'!$B:$B,$E487),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C487,'5.8 Building Specifics'!$B:$B,$E487))/J487","v":82.202190317068855},"hp"]
["hp","hp_wtw","Bavaria","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B489, '5.5 Data Capacity Factor'!$C$6:$C$23, D489)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E297)","v":0.21147260273972601},{"$f":"IF(A489='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C489),1)","v":3145.1169999999993},{"$f":"IF(A489='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C489),0)","v":22.132999999999999},0.21296079002065652,1865.536520580951,{"$f":"IF(L489=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C489,'5.8 Building Specifics'!$B:$B,$E489),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C489,'5.8 Building Specifics'!$B:$B,$E489))/J489","v":29.370373515642992},"hp"]
["hp","hp_wtw","Bremen","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B497, '5.5 Data Capacity Factor'!$C$6:$C$23, D497)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E305)","v":0.19737442922374429},{"$f":"IF(A497='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C497),1)","v":2776.5889999999995},{"$f":"IF(A497='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C497),0)","v":19.934999999999995},0.1987915130076876,1741.4136539473434,{"$f":"IF(L497=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C497,'5.8 Building Specifics'!$B:$B,$E497),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C497,'5.8 Building Specifics'!$B:$B,$E497))/J497","v":13.303658830076818},"hp"]
["hp","hp_wtw","Hamburg","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B502, '5.5 Data Capacity Factor'!$C$6:$C$23, D502)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E310)","v":0.22557077625570776},{"$f":"IF(A502='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C502),1)","v":2900.3969999999999},{"$f":"IF(A502='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C502),0)","v":18.318999999999999},0.22699548847621698,1988.4804790516607,{"$f":"IF(L502=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C502,'5.8 Building Specifics'!$B:$B,$E502),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C502,'5.8 Building Specifics'!$B:$B,$E502))/J502","v":81.548045655751977},"hp"]
["hp","hp_wtw","Lower Saxony","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B510, '5.5 Data Capacity Factor'!$C$6:$C$23, D510)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E318)","v":0.21147260273972601},{"$f":"IF(A510='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C510),1)","v":2826.5770000000002},{"$f":"IF(A510='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C510),0)","v":20.216000000000001},0.2129850788325359,1865.7492905730144,{"$f":"IF(L510=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C510,'5.8 Building Specifics'!$B:$B,$E510),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C510,'5.8 Building Specifics'!$B:$B,$E510))/J510","v":26.392708103902269},"hp"]
[{"$f":"LEFT(B518,2)","v":"hp"},"hp_wtw","Saarland","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B518, '5.5 Data Capacity Factor'!$C$6:$C$23, D518)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E326)","v":0.19737442922374429},{"$f":"IF(A518='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C518),1)","v":2777.4569999999999},{"$f":"IF(A518='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C518),0)","v":41.231999999999999},0.20030449887585894,1754.6674101525243,{"$f":"IF(L518=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C518,'5.8 Building Specifics'!$B:$B,$E518),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C518,'5.8 Building Specifics'!$B:$B,$E518))/J518","v":13.207298076988508},"hp"]
["hp","hp_wtw","Saxony","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B523, '5.5 Data Capacity Factor'!$C$6:$C$23, D523)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E331)","v":0.22557077625570776},{"$f":"IF(A523='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C523),1)","v":3016.4110000000001},{"$f":"IF(A523='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C523),0)","v":36.210999999999999},0.22827867759242729,1999.7212157096631,{"$f":"IF(L523=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C523,'5.8 Building Specifics'!$B:$B,$E523),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C523,'5.8 Building Specifics'!$B:$B,$E523))/J523","v":84.333185213117716},"hp"]
["hp","hp_wtw","Thuringia","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B532, '5.5 Data Capacity Factor'!$C$6:$C$23, D532)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E340)","v":0.22557077625570776},{"$f":"IF(A532='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C532),1)","v":3078.6309999999999},{"$f":"IF(A532='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C532),0)","v":25.893000000000001},0.22746795201648876,1992.6192596644414,{"$f":"IF(L532=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C532,'5.8 Building Specifics'!$B:$B,$E532),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C532,'5.8 Building Specifics'!$B:$B,$E532))/J532","v":86.379514050414485},"hp"]
["hp","hp_wtw","Bavaria","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B538, '5.5 Data Capacity Factor'!$C$6:$C$23, D538)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E538)","v":0.2819634703196347},{"$f":"IF(A538='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C538),1)","v":3145.1169999999993},{"$f":"IF(A538='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C538),0)","v":22.132999999999999},0.28394772002754204,2487.3820274412683,{"$f":"IF(L538=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C538,'5.8 Building Specifics'!$B:$B,$E538),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C538,'5.8 Building Specifics'!$B:$B,$E538))/J538","v":34.346668422767571},"hp"]
["hp","hp_wtw","Brandenburg","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B543, '5.5 Data Capacity Factor'!$C$6:$C$23, D543)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E543)","v":0.26786529680365295},{"$f":"IF(A543='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C543),1)","v":2887.71},{"$f":"IF(A543='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C543),0)","v":39.590999999999994},0.27153777602274121,2378.6709179592131,{"$f":"IF(L543=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C543,'5.8 Building Specifics'!$B:$B,$E543),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C543,'5.8 Building Specifics'!$B:$B,$E543))/J543","v":8.0639727376491201},"hp"]
["hp","hp_wtw","Hesse","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B551, '5.5 Data Capacity Factor'!$C$6:$C$23, D551)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E551)","v":0.25376712328767126},{"$f":"IF(A551='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C551),1)","v":2930.828},{"$f":"IF(A551='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C551),0)","v":27.919999999999998},0.25618458964263707,2244.1770052695006,{"$f":"IF(L551=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C551,'5.8 Building Specifics'!$B:$B,$E551),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C551,'5.8 Building Specifics'!$B:$B,$E551))/J551","v":4.5037920262904914},"hp"]
["hp","hp_wtw","Rhineland-Palatinate","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B563, '5.5 Data Capacity Factor'!$C$6:$C$23, D563)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E563)","v":0.25376712328767126},{"$f":"IF(A563='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C563),1)","v":2852.212},{"$f":"IF(A563='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C563),0)","v":33.911999999999999},0.25678434314542781,2249.4308459539475,{"$f":"IF(L563=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C563,'5.8 Building Specifics'!$B:$B,$E563),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C563,'5.8 Building Specifics'!$B:$B,$E563))/J563","v":4.3727460920649328},"hp"]
["hp","hp_wtw","Rhineland-Palatinate","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B564, '5.5 Data Capacity Factor'!$C$6:$C$23, D564)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E564)","v":0.26786529680365295},{"$f":"IF(A564='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C564),1)","v":2852.212},{"$f":"IF(A564='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C564),0)","v":33.911999999999999},0.27105013998684041,2374.3992262847219,{"$f":"IF(L564=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C564,'5.8 Building Specifics'!$B:$B,$E564),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C564,'5.8 Building Specifics'!$B:$B,$E564))/J564","v":7.979173298551733},"hp"]
["hp","hp_wtw","Schleswig-Holstein","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B575, '5.5 Data Capacity Factor'!$C$6:$C$23, D575)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E575)","v":0.25376712328767126},{"$f":"IF(A575='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C575),1)","v":2945.8049999999998},{"$f":"IF(A575='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C575),0)","v":7.992},0.25445559616666868,2229.0310224200175,{"$f":"IF(L575=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C575,'5.8 Building Specifics'!$B:$B,$E575),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C575,'5.8 Building Specifics'!$B:$B,$E575))/J575","v":4.5575662039188032},"hp"]
["pe","pellet","Baden-Württemberg","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B583, '5.5 Data Capacity Factor'!$C$6:$C$23, D583)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E199)","v":0.16917808219178082},{"$f":"IF(A583='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C583),1)","v":1},{"$f":"IF(A583='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C583),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L583=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C583,'5.8 Building Specifics'!$B:$B,$E583),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C583,'5.8 Building Specifics'!$B:$B,$E583))/J583","v":75.176772885757941},"pe"]
["pe","pellet","Bavaria","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B584, '5.5 Data Capacity Factor'!$C$6:$C$23, D584)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E200)","v":0.14098173515981735},{"$f":"IF(A584='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C584),1)","v":1},{"$f":"IF(A584='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C584),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L584=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C584,'5.8 Building Specifics'!$B:$B,$E584),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C584,'5.8 Building Specifics'!$B:$B,$E584))/J584","v":14.472758031658982},"pe"]
["pe","pellet","Brandenburg","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B592, '5.5 Data Capacity Factor'!$C$6:$C$23, D592)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E208)","v":0.16917808219178082},{"$f":"IF(A592='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C592),1)","v":1},{"$f":"IF(A592='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C592),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L592=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C592,'5.8 Building Specifics'!$B:$B,$E592),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C592,'5.8 Building Specifics'!$B:$B,$E592))/J592","v":73.886645947129708},"pe"]
["pe","pellet","Mecklenburg-Western Pomerania","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B604, '5.5 Data Capacity Factor'!$C$6:$C$23, D604)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E220)","v":0.16917808219178082},{"$f":"IF(A604='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C604),1)","v":1},{"$f":"IF(A604='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C604),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L604=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C604,'5.8 Building Specifics'!$B:$B,$E604),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C604,'5.8 Building Specifics'!$B:$B,$E604))/J604","v":75.936848067997687},"pe"]
["pe","pellet","Lower Saxony","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B605, '5.5 Data Capacity Factor'!$C$6:$C$23, D605)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E221)","v":0.14098173515981735},{"$f":"IF(A605='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C605),1)","v":1},{"$f":"IF(A605='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C605),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L605=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C605,'5.8 Building Specifics'!$B:$B,$E605),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C605,'5.8 Building Specifics'!$B:$B,$E605))/J605","v":13.006945362876028},"pe"]
["pe","pellet","Saxony","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B617, '5.5 Data Capacity Factor'!$C$6:$C$23, D617)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E233)","v":0.14098173515981735},{"$f":"IF(A617='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C617),1)","v":1},{"$f":"IF(A617='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C617),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L617=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C617,'5.8 Building Specifics'!$B:$B,$E617),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C617,'5.8 Building Specifics'!$B:$B,$E617))/J617","v":13.880496823181623},"pe"]
["pe","pellet","Saxony-Anhalt","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B620, '5.5 Data Capacity Factor'!$C$6:$C$23, D620)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E236)","v":0.14098173515981735},{"$f":"IF(A620='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C620),1)","v":1},{"$f":"IF(A620='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C620),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L620=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C620,'5.8 Building Specifics'!$B:$B,$E620),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C620,'5.8 Building Specifics'!$B:$B,$E620))/J620","v":13.023925487029377},"pe"]
["pe","pellet","Schleswig-Holstein","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B625, '5.5 Data Capacity Factor'!$C$6:$C$23, D625)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E241)","v":0.16917808219178082},{"$f":"IF(A625='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C625),1)","v":1},{"$f":"IF(A625='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C625),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L625=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C625,'5.8 Building Specifics'!$B:$B,$E625),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C625,'5.8 Building Specifics'!$B:$B,$E625))/J625","v":75.373098775252515},"pe"]
["pe","pellet","Berlin","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B637, '5.5 Data Capacity Factor'!$C$6:$C$23, D637)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E445)","v":0.22557077625570776},{"$f":"IF(A637='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C637),1)","v":1},{"$f":"IF(A637='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C637),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L637=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C637,'5.8 Building Specifics'!$B:$B,$E637),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C637,'5.8 Building Specifics'!$B:$B,$E637))/J637","v":78.372393190004317},"pe"]
["pe","pellet","Hamburg","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B645, '5.5 Data Capacity Factor'!$C$6:$C$23, D645)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E453)","v":0.21147260273972601},{"$f":"IF(A645='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C645),1)","v":1},{"$f":"IF(A645='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C645),0)","v":0},{"$f":"F645*(1+H645/G645)","v":0.21147260273972601},{"$f":"I645*8760","v":1852.4999999999998},{"$f":"IF(L645=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C645,'5.8 Building Specifics'!$B:$B,$E645),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C645,'5.8 Building Specifics'!$B:$B,$E645))/J645","v":27.178304983977949},{"$f":"LEFT(B645,2)","v":"pe"}]
["pe","pellet","Mecklenburg-Western Pomerania","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B650, '5.5 Data Capacity Factor'!$C$6:$C$23, D650)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E458)","v":0.19737442922374429},{"$f":"IF(A650='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C650),1)","v":1},{"$f":"IF(A650='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C650),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L650=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C650,'5.8 Building Specifics'!$B:$B,$E650),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C650,'5.8 Building Specifics'!$B:$B,$E650))/J650","v":14.291256115604037},"pe"]
["pe","pellet","Northrhine-Westphalia","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B658, '5.5 Data Capacity Factor'!$C$6:$C$23, D658)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E466)","v":0.22557077625570776},{"$f":"IF(A658='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C658),1)","v":1},{"$f":"IF(A658='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C658),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L658=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C658,'5.8 Building Specifics'!$B:$B,$E658),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C658,'5.8 Building Specifics'!$B:$B,$E658))/J658","v":76.932769682159446},"pe"]
["pe","pellet","Saarland","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B663, '5.5 Data Capacity Factor'!$C$6:$C$23, D663)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E471)","v":0.21147260273972601},{"$f":"IF(A663='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C663),1)","v":1},{"$f":"IF(A663='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C663),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L663=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C663,'5.8 Building Specifics'!$B:$B,$E663),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C663,'5.8 Building Specifics'!$B:$B,$E663))/J663","v":26.026289996122753},"pe"]
["pe","pellet","Saxony-Anhalt","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B670, '5.5 Data Capacity Factor'!$C$6:$C$23, D670)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E478)","v":0.22557077625570776},{"$f":"IF(A670='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C670),1)","v":1},{"$f":"IF(A670='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C670),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L670=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C670,'5.8 Building Specifics'!$B:$B,$E670),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C670,'5.8 Building Specifics'!$B:$B,$E670))/J670","v":79.806461789788386},"pe"]
["pe","pellet","Baden-Württemberg","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B678, '5.5 Data Capacity Factor'!$C$6:$C$23, D678)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E678)","v":0.26786529680365295},{"$f":"IF(A678='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C678),1)","v":1},{"$f":"IF(A678='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C678),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L678=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C678,'5.8 Building Specifics'!$B:$B,$E678),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C678,'5.8 Building Specifics'!$B:$B,$E678))/J678","v":8.2393874747847864},"pe"]
["pe","pellet","Brandenburg","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B686, '5.5 Data Capacity Factor'!$C$6:$C$23, D686)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E686)","v":0.25376712328767126},{"$f":"IF(A686='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C686),1)","v":1},{"$f":"IF(A686='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C686),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L686=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C686,'5.8 Building Specifics'!$B:$B,$E686),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C686,'5.8 Building Specifics'!$B:$B,$E686))/J686","v":4.4564655716247863},"pe"]
["pe","pellet","Bremen","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B691, '5.5 Data Capacity Factor'!$C$6:$C$23, D691)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E691)","v":0.2819634703196347},{"$f":"IF(A691='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C691),1)","v":1},{"$f":"IF(A691='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C691),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L691=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C691,'5.8 Building Specifics'!$B:$B,$E691),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C691,'5.8 Building Specifics'!$B:$B,$E691))/J691","v":30.321704331790048},"pe"]
["pe","pellet","Mecklenburg-Western Pomerania","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B699, '5.5 Data Capacity Factor'!$C$6:$C$23, D699)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E699)","v":0.26786529680365295},{"$f":"IF(A699='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C699),1)","v":1},{"$f":"IF(A699='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C699),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L699=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C699,'5.8 Building Specifics'!$B:$B,$E699),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C699,'5.8 Building Specifics'!$B:$B,$E699))/J699","v":8.322691847878291},"pe"]
["pe","pellet","Northrhine-Westphalia","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B704, '5.5 Data Capacity Factor'!$C$6:$C$23, D704)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E704)","v":0.25376712328767126},{"$f":"IF(A704='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C704),1)","v":1},{"$f":"IF(A704='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C704),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L704=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C704,'5.8 Building Specifics'!$B:$B,$E704),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C704,'5.8 Building Specifics'!$B:$B,$E704))/J704","v":4.2105390320374179},"pe"]
["pe","pellet","Rhineland-Palatinate","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B708, '5.5 Data Capacity Factor'!$C$6:$C$23, D708)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E708)","v":0.26786529680365295},{"$f":"IF(A708='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C708),1)","v":1},{"$f":"IF(A708='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C708),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L708=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C708,'5.8 Building Specifics'!$B:$B,$E708),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C708,'5.8 Building Specifics'!$B:$B,$E708))/J708","v":7.9984424893881103},"pe"]
["pe","pellet","Schleswig-Holstein","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B719, '5.5 Data Capacity Factor'!$C$6:$C$23, D719)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E719)","v":0.25376712328767126},{"$f":"IF(A719='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C719),1)","v":1},{"$f":"IF(A719='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C719),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L719=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C719,'5.8 Building Specifics'!$B:$B,$E719),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C719,'5.8 Building Specifics'!$B:$B,$E719))/J719","v":4.5461208234968717},"pe"]
["pe","pellet","Thuringia","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$23, '5.5 Data Capacity Factor'!$B$6:$B$23, B724, '5.5 Data Capacity Factor'!$C$6:$C$23, D724)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E724)","v":0.2819634703196347},{"$f":"IF(A724='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C724),1)","v":1},{"$f":"IF(A724='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C724),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L724=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C724,'5.8 Building Specifics'!$B:$B,$E724),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C724,'5.8 Building Specifics'!$B:$B,$E724))/J724","v":33.62015009376006},"pe"]
["ga","gas_solar","Berlin","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B732, '5.5 Data Capacity Factor'!$C$6:$C$29, D732)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E732)","v":0.21147260273972601},{"$f":"IF(A732='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C732),1)","v":1},{"$f":"IF(A732='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C732),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L732=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C732,'5.8 Building Specifics'!$B:$B,$E732),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C732,'5.8 Building Specifics'!$B:$B,$E732))/J732","v":13.962428663475977},"ga"]
["ga","gas_solar","Hamburg","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B740, '5.5 Data Capacity Factor'!$C$6:$C$29, D740)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E740)","v":0.19737442922374429},{"$f":"IF(A740='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C740),1)","v":1},{"$f":"IF(A740='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C740),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L740=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C740,'5.8 Building Specifics'!$B:$B,$E740),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C740,'5.8 Building Specifics'!$B:$B,$E740))/J740","v":9.5333141993830939},"ga"]
["ga","gas_solar","Hesse","cold","lMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B745, '5.5 Data Capacity Factor'!$C$6:$C$29, D745)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E745)","v":0.22557077625570776},{"$f":"IF(A745='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C745),1)","v":1},{"$f":"IF(A745='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C745),0)","v":0},0.22557077625570776,1976,{"$f":"IF(L745=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C745,'5.8 Building Specifics'!$B:$B,$E745),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C745,'5.8 Building Specifics'!$B:$B,$E745))/J745","v":56.242416335418284},"ga"]
["ga","gas_solar","Northrhine-Westphalia","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B753, '5.5 Data Capacity Factor'!$C$6:$C$29, D753)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E753)","v":0.21147260273972601},{"$f":"IF(A753='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C753),1)","v":1},{"$f":"IF(A753='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C753),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L753=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C753,'5.8 Building Specifics'!$B:$B,$E753),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C753,'5.8 Building Specifics'!$B:$B,$E753))/J753","v":13.705952630112858},"ga"]
["ga","gas_solar","Saarland","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B759, '5.5 Data Capacity Factor'!$C$6:$C$29, D759)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E759)","v":0.21147260273972601},{"$f":"IF(A759='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C759),1)","v":1},{"$f":"IF(A759='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C759),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L759=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C759,'5.8 Building Specifics'!$B:$B,$E759),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C759,'5.8 Building Specifics'!$B:$B,$E759))/J759","v":13.952622744033716},"ga"]
["ga","gas_solar","Saxony-Anhalt","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B765, '5.5 Data Capacity Factor'!$C$6:$C$29, D765)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E765)","v":0.21147260273972601},{"$f":"IF(A765='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C765),1)","v":1},{"$f":"IF(A765='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C765),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L765=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C765,'5.8 Building Specifics'!$B:$B,$E765),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C765,'5.8 Building Specifics'!$B:$B,$E765))/J765","v":14.217915062551128},"ga"]
["ga","gas_solar","Baden-Württemberg","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B773, '5.5 Data Capacity Factor'!$C$6:$C$29, D773)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E773)","v":0.14098173515981735},{"$f":"IF(A773='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C773),1)","v":1},{"$f":"IF(A773='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C773),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L773=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C773,'5.8 Building Specifics'!$B:$B,$E773),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C773,'5.8 Building Specifics'!$B:$B,$E773))/J773","v":19.80749477526491},"ga"]
["ga","gas_solar","Bavaria","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B778, '5.5 Data Capacity Factor'!$C$6:$C$29, D778)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E778)","v":0.16917808219178082},{"$f":"IF(A778='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C778),1)","v":1},{"$f":"IF(A778='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C778),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L778=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C778,'5.8 Building Specifics'!$B:$B,$E778),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C778,'5.8 Building Specifics'!$B:$B,$E778))/J778","v":118.24592741481699},"ga"]
["ga","gas_solar","Bremen","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B786, '5.5 Data Capacity Factor'!$C$6:$C$29, D786)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E786)","v":0.1550799086757991},{"$f":"IF(A786='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C786),1)","v":1},{"$f":"IF(A786='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C786),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L786=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C786,'5.8 Building Specifics'!$B:$B,$E786),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C786,'5.8 Building Specifics'!$B:$B,$E786))/J786","v":35.479304129662715},"ga"]
["ga","gas_solar","Hesse","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B791, '5.5 Data Capacity Factor'!$C$6:$C$29, D791)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E791)","v":0.14098173515981735},{"$f":"IF(A791='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C791),1)","v":1},{"$f":"IF(A791='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C791),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L791=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C791,'5.8 Building Specifics'!$B:$B,$E791),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C791,'5.8 Building Specifics'!$B:$B,$E791))/J791","v":19.758254665617518},"ga"]
["ga","gas_solar","Northrhine-Westphalia","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B802, '5.5 Data Capacity Factor'!$C$6:$C$29, D802)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E802)","v":0.16917808219178082},{"$f":"IF(A802='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C802),1)","v":1},{"$f":"IF(A802='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C802),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L802=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C802,'5.8 Building Specifics'!$B:$B,$E802),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C802,'5.8 Building Specifics'!$B:$B,$E802))/J802","v":102.57702624287927},"ga"]
["ga","gas_solar","Saarland","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B806, '5.5 Data Capacity Factor'!$C$6:$C$29, D806)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E806)","v":0.14098173515981735},{"$f":"IF(A806='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C806),1)","v":1},{"$f":"IF(A806='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C806),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L806=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C806,'5.8 Building Specifics'!$B:$B,$E806),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C806,'5.8 Building Specifics'!$B:$B,$E806))/J806","v":18.724300002866773},"ga"]
["ga","gas_solar","Saxony","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B811, '5.5 Data Capacity Factor'!$C$6:$C$29, D811)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E811)","v":0.16917808219178082},{"$f":"IF(A811='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C811),1)","v":1},{"$f":"IF(A811='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C811),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L811=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C811,'5.8 Building Specifics'!$B:$B,$E811),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C811,'5.8 Building Specifics'!$B:$B,$E811))/J811","v":113.40701034627824},"ga"]
["ga","gas_solar","Thuringia","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B819, '5.5 Data Capacity Factor'!$C$6:$C$29, D819)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E819)","v":0.1550799086757991},{"$f":"IF(A819='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C819),1)","v":1},{"$f":"IF(A819='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C819),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L819=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C819,'5.8 Building Specifics'!$B:$B,$E819),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C819,'5.8 Building Specifics'!$B:$B,$E819))/J819","v":39.338802232526199},"ga"]
["ga","gas_solar","Berlin","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B827, '5.5 Data Capacity Factor'!$C$6:$C$29, D827)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E827)","v":0.25376712328767126},{"$f":"IF(A827='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C827),1)","v":1},{"$f":"IF(A827='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C827),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L827=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C827,'5.8 Building Specifics'!$B:$B,$E827),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C827,'5.8 Building Specifics'!$B:$B,$E827))/J827","v":4.2893297865658511},"ga"]
["ga","gas_solar","Brandenburg","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B832, '5.5 Data Capacity Factor'!$C$6:$C$29, D832)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E832)","v":0.2819634703196347},{"$f":"IF(A832='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C832),1)","v":1},{"$f":"IF(A832='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C832),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L832=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C832,'5.8 Building Specifics'!$B:$B,$E832),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C832,'5.8 Building Specifics'!$B:$B,$E832))/J832","v":31.535199777840166},"ga"]
["ga","gas_solar","Hesse","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B840, '5.5 Data Capacity Factor'!$C$6:$C$29, D840)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E840)","v":0.26786529680365295},{"$f":"IF(A840='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C840),1)","v":1},{"$f":"IF(A840='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C840),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L840=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C840,'5.8 Building Specifics'!$B:$B,$E840),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C840,'5.8 Building Specifics'!$B:$B,$E840))/J840","v":8.218904907590451},"ga"]
["ga","gas_solar","Lower Saxony","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B847, '5.5 Data Capacity Factor'!$C$6:$C$29, D847)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E847)","v":0.2819634703196347},{"$f":"IF(A847='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C847),1)","v":1},{"$f":"IF(A847='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C847),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L847=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C847,'5.8 Building Specifics'!$B:$B,$E847),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C847,'5.8 Building Specifics'!$B:$B,$E847))/J847","v":30.867597640499959},"ga"]
["ga","gas_solar","Rhineland-Palatinate","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B852, '5.5 Data Capacity Factor'!$C$6:$C$29, D852)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E852)","v":0.26786529680365295},{"$f":"IF(A852='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C852),1)","v":1},{"$f":"IF(A852='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C852),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L852=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C852,'5.8 Building Specifics'!$B:$B,$E852),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C852,'5.8 Building Specifics'!$B:$B,$E852))/J852","v":7.9984424893881103},"ga"]
["ga","gas_solar","Saxony-Anhalt","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B860, '5.5 Data Capacity Factor'!$C$6:$C$29, D860)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E860)","v":0.25376712328767126},{"$f":"IF(A860='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C860),1)","v":1},{"$f":"IF(A860='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C860),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L860=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C860,'5.8 Building Specifics'!$B:$B,$E860),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C860,'5.8 Building Specifics'!$B:$B,$E860))/J860","v":4.3678165203589581},"ga"]
["ga","gas_solar","Schleswig-Holstein","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B865, '5.5 Data Capacity Factor'!$C$6:$C$29, D865)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E865)","v":0.2819634703196347},{"$f":"IF(A865='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C865),1)","v":1},{"$f":"IF(A865='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C865),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L865=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C865,'5.8 Building Specifics'!$B:$B,$E865),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C865,'5.8 Building Specifics'!$B:$B,$E865))/J865","v":32.169625475397616},"ga"]
["pe","pellet_solar","Bavaria","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B873, '5.5 Data Capacity Factor'!$C$6:$C$29, D873)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E873)","v":0.21147260273972601},{"$f":"IF(A873='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C873),1)","v":1},{"$f":"IF(A873='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C873),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L873=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C873,'5.8 Building Specifics'!$B:$B,$E873),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C873,'5.8 Building Specifics'!$B:$B,$E873))/J873","v":15.799571689803686},"pe"]
["pe","pellet_solar","Hamburg","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B885, '5.5 Data Capacity Factor'!$C$6:$C$29, D885)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E885)","v":0.21147260273972601},{"$f":"IF(A885='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C885),1)","v":1},{"$f":"IF(A885='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C885),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L885=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C885,'5.8 Building Specifics'!$B:$B,$E885),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C885,'5.8 Building Specifics'!$B:$B,$E885))/J885","v":14.570214822021422},"pe"]
["pe","pellet_solar","Mecklenburg-Western Pomerania","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B890, '5.5 Data Capacity Factor'!$C$6:$C$29, D890)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E890)","v":0.19737442922374429},{"$f":"IF(A890='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C890),1)","v":1},{"$f":"IF(A890='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C890),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L890=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C890,'5.8 Building Specifics'!$B:$B,$E890),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C890,'5.8 Building Specifics'!$B:$B,$E890))/J890","v":9.7549860060083962},"pe"]
["pe","pellet_solar","Lower Saxony","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B893, '5.5 Data Capacity Factor'!$C$6:$C$29, D893)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E893)","v":0.19737442922374429},{"$f":"IF(A893='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C893),1)","v":1},{"$f":"IF(A893='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C893),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L893=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C893,'5.8 Building Specifics'!$B:$B,$E893),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C893,'5.8 Building Specifics'!$B:$B,$E893))/J893","v":9.2906752591971635},"pe"]
["pe","pellet_solar","Saxony","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B905, '5.5 Data Capacity Factor'!$C$6:$C$29, D905)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E905)","v":0.19737442922374429},{"$f":"IF(A905='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C905),1)","v":1},{"$f":"IF(A905='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C905),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L905=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C905,'5.8 Building Specifics'!$B:$B,$E905),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C905,'5.8 Building Specifics'!$B:$B,$E905))/J905","v":9.9146405879868738},"pe"]
["pe","pellet_solar","Saxony","cold","sMFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B906, '5.5 Data Capacity Factor'!$C$6:$C$29, D906)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E906)","v":0.21147260273972601},{"$f":"IF(A906='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C906),1)","v":1},{"$f":"IF(A906='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C906),0)","v":0},0.21147260273972601,1852.4999999999998,{"$f":"IF(L906=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C906,'5.8 Building Specifics'!$B:$B,$E906),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C906,'5.8 Building Specifics'!$B:$B,$E906))/J906","v":15.153013970676589},"pe"]
["pe","pellet_solar","Thuringia","cold","SFH_medium",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B914, '5.5 Data Capacity Factor'!$C$6:$C$29, D914)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E914)","v":0.19737442922374429},{"$f":"IF(A914='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C914),1)","v":1},{"$f":"IF(A914='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C914),0)","v":0},0.19737442922374429,1729,{"$f":"IF(L914=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C914,'5.8 Building Specifics'!$B:$B,$E914),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C914,'5.8 Building Specifics'!$B:$B,$E914))/J914","v":10.11915149097209},"pe"]
["pe","pellet_solar","Brandenburg","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B926, '5.5 Data Capacity Factor'!$C$6:$C$29, D926)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E926)","v":0.14098173515981735},{"$f":"IF(A926='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C926),1)","v":1},{"$f":"IF(A926='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C926),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L926=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C926,'5.8 Building Specifics'!$B:$B,$E926),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C926,'5.8 Building Specifics'!$B:$B,$E926))/J926","v":19.467573525450948},"pe"]
["pe","pellet_solar","Brandenburg","cold","sMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B927, '5.5 Data Capacity Factor'!$C$6:$C$29, D927)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E927)","v":0.1550799086757991},{"$f":"IF(A927='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C927),1)","v":1},{"$f":"IF(A927='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C927),0)","v":0},0.1550799086757991,1358.5,{"$f":"IF(L927=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C927,'5.8 Building Specifics'!$B:$B,$E927),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C927,'5.8 Building Specifics'!$B:$B,$E927))/J927","v":36.899210264201272},"pe"]
["pe","pellet_solar","Hesse","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B935, '5.5 Data Capacity Factor'!$C$6:$C$29, D935)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E935)","v":0.14098173515981735},{"$f":"IF(A935='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C935),1)","v":1},{"$f":"IF(A935='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C935),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L935=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C935,'5.8 Building Specifics'!$B:$B,$E935),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C935,'5.8 Building Specifics'!$B:$B,$E935))/J935","v":19.758254665617518},"pe"]
["pe","pellet_solar","Northrhine-Westphalia","cold","lMFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B946, '5.5 Data Capacity Factor'!$C$6:$C$29, D946)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E946)","v":0.16917808219178082},{"$f":"IF(A946='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C946),1)","v":1},{"$f":"IF(A946='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C946),0)","v":0},0.16917808219178082,1482,{"$f":"IF(L946=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C946,'5.8 Building Specifics'!$B:$B,$E946),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C946,'5.8 Building Specifics'!$B:$B,$E946))/J946","v":102.57702624287927},"pe"]
["pe","pellet_solar","Rhineland-Palatinate","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B947, '5.5 Data Capacity Factor'!$C$6:$C$29, D947)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E947)","v":0.14098173515981735},{"$f":"IF(A947='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C947),1)","v":1},{"$f":"IF(A947='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C947),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L947=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C947,'5.8 Building Specifics'!$B:$B,$E947),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C947,'5.8 Building Specifics'!$B:$B,$E947))/J947","v":19.228262817309734},"pe"]
["pe","pellet_solar","Schleswig-Holstein","cold","SFH_high",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B959, '5.5 Data Capacity Factor'!$C$6:$C$29, D959)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E959)","v":0.14098173515981735},{"$f":"IF(A959='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C959),1)","v":1},{"$f":"IF(A959='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C959),0)","v":0},0.14098173515981735,1235,{"$f":"IF(L959=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C959,'5.8 Building Specifics'!$B:$B,$E959),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C959,'5.8 Building Specifics'!$B:$B,$E959))/J959","v":19.85922250819543},"pe"]
["pe","pellet_solar","Baden-Württemberg","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B967, '5.5 Data Capacity Factor'!$C$6:$C$29, D967)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E967)","v":0.2819634703196347},{"$f":"IF(A967='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C967),1)","v":1},{"$f":"IF(A967='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C967),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L967=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C967,'5.8 Building Specifics'!$B:$B,$E967),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C967,'5.8 Building Specifics'!$B:$B,$E967))/J967","v":32.085832577947599},"pe"]
["pe","pellet_solar","Bavaria","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B968, '5.5 Data Capacity Factor'!$C$6:$C$29, D968)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E968)","v":0.25376712328767126},{"$f":"IF(A968='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C968),1)","v":1},{"$f":"IF(A968='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C968),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L968=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C968,'5.8 Building Specifics'!$B:$B,$E968),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C968,'5.8 Building Specifics'!$B:$B,$E968))/J968","v":4.8537095585193217},"pe"]
["pe","pellet_solar","Hamburg","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B980, '5.5 Data Capacity Factor'!$C$6:$C$29, D980)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E980)","v":0.25376712328767126},{"$f":"IF(A980='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C980),1)","v":1},{"$f":"IF(A980='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C980),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L980=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C980,'5.8 Building Specifics'!$B:$B,$E980),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C980,'5.8 Building Specifics'!$B:$B,$E980))/J980","v":4.4760448156303143},"pe"]
["pe","pellet_solar","Hamburg","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B982, '5.5 Data Capacity Factor'!$C$6:$C$29, D982)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E982)","v":0.2819634703196347},{"$f":"IF(A982='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C982),1)","v":1},{"$f":"IF(A982='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C982),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L982=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C982,'5.8 Building Specifics'!$B:$B,$E982),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C982,'5.8 Building Specifics'!$B:$B,$E982))/J982","v":31.673747997564949},"pe"]
["pe","pellet_solar","Hesse","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B983, '5.5 Data Capacity Factor'!$C$6:$C$29, D983)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E983)","v":0.25376712328767126},{"$f":"IF(A983='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C983),1)","v":1},{"$f":"IF(A983='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C983),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L983=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C983,'5.8 Building Specifics'!$B:$B,$E983),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C983,'5.8 Building Specifics'!$B:$B,$E983))/J983","v":4.5230075313497302},"pe"]
["pe","pellet_solar","Hesse","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B984, '5.5 Data Capacity Factor'!$C$6:$C$29, D984)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E984)","v":0.26786529680365295},{"$f":"IF(A984='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C984),1)","v":1},{"$f":"IF(A984='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C984),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L984=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C984,'5.8 Building Specifics'!$B:$B,$E984),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C984,'5.8 Building Specifics'!$B:$B,$E984))/J984","v":8.218904907590451},"pe"]
["pe","pellet_solar","Hesse","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B985, '5.5 Data Capacity Factor'!$C$6:$C$29, D985)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E985)","v":0.2819634703196347},{"$f":"IF(A985='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C985),1)","v":1},{"$f":"IF(A985='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C985),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L985=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C985,'5.8 Building Specifics'!$B:$B,$E985),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C985,'5.8 Building Specifics'!$B:$B,$E985))/J985","v":32.00606934023422},"pe"]
["pe","pellet_solar","Mecklenburg-Western Pomerania","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B986, '5.5 Data Capacity Factor'!$C$6:$C$29, D986)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E986)","v":0.25376712328767126},{"$f":"IF(A986='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C986),1)","v":1},{"$f":"IF(A986='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C986),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L986=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C986,'5.8 Building Specifics'!$B:$B,$E986),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C986,'5.8 Building Specifics'!$B:$B,$E986))/J986","v":4.5801233050270858},"pe"]
["pe","pellet_solar","Mecklenburg-Western Pomerania","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B987, '5.5 Data Capacity Factor'!$C$6:$C$29, D987)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E987)","v":0.26786529680365295},{"$f":"IF(A987='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C987),1)","v":1},{"$f":"IF(A987='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C987),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L987=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C987,'5.8 Building Specifics'!$B:$B,$E987),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C987,'5.8 Building Specifics'!$B:$B,$E987))/J987","v":8.322691847878291},"pe"]
["pe","pellet_solar","Mecklenburg-Western Pomerania","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B988, '5.5 Data Capacity Factor'!$C$6:$C$29, D988)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E988)","v":0.2819634703196347},{"$f":"IF(A988='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C988),1)","v":1},{"$f":"IF(A988='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C988),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L988=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C988,'5.8 Building Specifics'!$B:$B,$E988),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C988,'5.8 Building Specifics'!$B:$B,$E988))/J988","v":32.410236567475827},"pe"]
["pe","pellet_solar","Lower Saxony","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B989, '5.5 Data Capacity Factor'!$C$6:$C$29, D989)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E989)","v":0.25376712328767126},{"$f":"IF(A989='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C989),1)","v":1},{"$f":"IF(A989='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C989),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L989=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C989,'5.8 Building Specifics'!$B:$B,$E989),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C989,'5.8 Building Specifics'!$B:$B,$E989))/J989","v":4.3621219187683229},"pe"]
["pe","pellet_solar","Lower Saxony","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B990, '5.5 Data Capacity Factor'!$C$6:$C$29, D990)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E990)","v":0.26786529680365295},{"$f":"IF(A990='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C990),1)","v":1},{"$f":"IF(A990='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C990),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L990=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C990,'5.8 Building Specifics'!$B:$B,$E990),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C990,'5.8 Building Specifics'!$B:$B,$E990))/J990","v":7.926554399296819},"pe"]
["pe","pellet_solar","Lower Saxony","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B991, '5.5 Data Capacity Factor'!$C$6:$C$29, D991)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E991)","v":0.2819634703196347},{"$f":"IF(A991='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C991),1)","v":1},{"$f":"IF(A991='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C991),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L991=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C991,'5.8 Building Specifics'!$B:$B,$E991),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C991,'5.8 Building Specifics'!$B:$B,$E991))/J991","v":30.867597640499959},"pe"]
["pe","pellet_solar","Northrhine-Westphalia","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B992, '5.5 Data Capacity Factor'!$C$6:$C$29, D992)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E992)","v":0.25376712328767126},{"$f":"IF(A992='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C992),1)","v":1},{"$f":"IF(A992='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C992),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L992=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C992,'5.8 Building Specifics'!$B:$B,$E992),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C992,'5.8 Building Specifics'!$B:$B,$E992))/J992","v":4.2105390320374179},"pe"]
["pe","pellet_solar","Northrhine-Westphalia","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B993, '5.5 Data Capacity Factor'!$C$6:$C$29, D993)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E993)","v":0.26786529680365295},{"$f":"IF(A993='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C993),1)","v":1},{"$f":"IF(A993='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C993),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L993=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C993,'5.8 Building Specifics'!$B:$B,$E993),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C993,'5.8 Building Specifics'!$B:$B,$E993))/J993","v":7.6511081783864636},"pe"]
["pe","pellet_solar","Northrhine-Westphalia","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B994, '5.5 Data Capacity Factor'!$C$6:$C$29, D994)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E994)","v":0.2819634703196347},{"$f":"IF(A994='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C994),1)","v":1},{"$f":"IF(A994='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C994),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L994=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C994,'5.8 Building Specifics'!$B:$B,$E994),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C994,'5.8 Building Specifics'!$B:$B,$E994))/J994","v":29.794954636950852},"pe"]
["pe","pellet_solar","Rhineland-Palatinate","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B995, '5.5 Data Capacity Factor'!$C$6:$C$29, D995)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E995)","v":0.25376712328767126},{"$f":"IF(A995='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C995),1)","v":1},{"$f":"IF(A995='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C995),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L995=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C995,'5.8 Building Specifics'!$B:$B,$E995),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C995,'5.8 Building Specifics'!$B:$B,$E995))/J995","v":4.4016831956723745},"pe"]
["pe","pellet_solar","Rhineland-Palatinate","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B996, '5.5 Data Capacity Factor'!$C$6:$C$29, D996)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E996)","v":0.26786529680365295},{"$f":"IF(A996='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C996),1)","v":1},{"$f":"IF(A996='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C996),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L996=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C996,'5.8 Building Specifics'!$B:$B,$E996),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C996,'5.8 Building Specifics'!$B:$B,$E996))/J996","v":7.9984424893881103},"pe"]
["pe","pellet_solar","Rhineland-Palatinate","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B997, '5.5 Data Capacity Factor'!$C$6:$C$29, D997)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E997)","v":0.2819634703196347},{"$f":"IF(A997='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C997),1)","v":1},{"$f":"IF(A997='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C997),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L997=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C997,'5.8 Building Specifics'!$B:$B,$E997),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C997,'5.8 Building Specifics'!$B:$B,$E997))/J997","v":31.147544327080301},"pe"]
["pe","pellet_solar","Saarland","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B998, '5.5 Data Capacity Factor'!$C$6:$C$29, D998)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E998)","v":0.25376712328767126},{"$f":"IF(A998='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C998),1)","v":1},{"$f":"IF(A998='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C998),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L998=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C998,'5.8 Building Specifics'!$B:$B,$E998),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C998,'5.8 Building Specifics'!$B:$B,$E998))/J998","v":4.2863173577569293},"pe"]
["pe","pellet_solar","Saarland","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B999, '5.5 Data Capacity Factor'!$C$6:$C$29, D999)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E999)","v":0.26786529680365295},{"$f":"IF(A999='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C999),1)","v":1},{"$f":"IF(A999='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C999),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L999=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C999,'5.8 Building Specifics'!$B:$B,$E999),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C999,'5.8 Building Specifics'!$B:$B,$E999))/J999","v":7.7888074523381974},"pe"]
["pe","pellet_solar","Saarland","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1000, '5.5 Data Capacity Factor'!$C$6:$C$29, D1000)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1000)","v":0.2819634703196347},{"$f":"IF(A1000='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1000),1)","v":1},{"$f":"IF(A1000='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1000),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L1000=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1000,'5.8 Building Specifics'!$B:$B,$E1000),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1000,'5.8 Building Specifics'!$B:$B,$E1000))/J1000","v":30.331183314585129},"pe"]
["pe","pellet_solar","Saxony","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1001, '5.5 Data Capacity Factor'!$C$6:$C$29, D1001)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1001)","v":0.25376712328767126},{"$f":"IF(A1001='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1001),1)","v":1},{"$f":"IF(A1001='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1001),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L1001=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1001,'5.8 Building Specifics'!$B:$B,$E1001),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1001,'5.8 Building Specifics'!$B:$B,$E1001))/J1001","v":4.6550837069408955},"pe"]
["pe","pellet_solar","Saxony","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1002, '5.5 Data Capacity Factor'!$C$6:$C$29, D1002)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1002)","v":0.26786529680365295},{"$f":"IF(A1002='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1002),1)","v":1},{"$f":"IF(A1002='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1002),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L1002=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1002,'5.8 Building Specifics'!$B:$B,$E1002),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1002,'5.8 Building Specifics'!$B:$B,$E1002))/J1002","v":8.4589048457329543},"pe"]
["pe","pellet_solar","Saxony","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1003, '5.5 Data Capacity Factor'!$C$6:$C$29, D1003)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1003)","v":0.2819634703196347},{"$f":"IF(A1003='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1003),1)","v":1},{"$f":"IF(A1003='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1003),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L1003=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1003,'5.8 Building Specifics'!$B:$B,$E1003),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1003,'5.8 Building Specifics'!$B:$B,$E1003))/J1003","v":32.940677386951819},"pe"]
["pe","pellet_solar","Saxony-Anhalt","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1004, '5.5 Data Capacity Factor'!$C$6:$C$29, D1004)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1004)","v":0.25376712328767126},{"$f":"IF(A1004='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1004),1)","v":1},{"$f":"IF(A1004='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1004),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L1004=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1004,'5.8 Building Specifics'!$B:$B,$E1004),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1004,'5.8 Building Specifics'!$B:$B,$E1004))/J1004","v":4.3678165203589581},"pe"]
["pe","pellet_solar","Saxony-Anhalt","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1005, '5.5 Data Capacity Factor'!$C$6:$C$29, D1005)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1005)","v":0.26786529680365295},{"$f":"IF(A1005='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1005),1)","v":1},{"$f":"IF(A1005='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1005),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L1005=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1005,'5.8 Building Specifics'!$B:$B,$E1005),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1005,'5.8 Building Specifics'!$B:$B,$E1005))/J1005","v":7.9369022460858494},"pe"]
["pe","pellet_solar","Saxony-Anhalt","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1006, '5.5 Data Capacity Factor'!$C$6:$C$29, D1006)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1006)","v":0.2819634703196347},{"$f":"IF(A1006='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1006),1)","v":1},{"$f":"IF(A1006='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1006),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L1006=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1006,'5.8 Building Specifics'!$B:$B,$E1006),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1006,'5.8 Building Specifics'!$B:$B,$E1006))/J1006","v":30.90789423786611},"pe"]
["pe","pellet_solar","Schleswig-Holstein","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1007, '5.5 Data Capacity Factor'!$C$6:$C$29, D1007)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1007)","v":0.25376712328767126},{"$f":"IF(A1007='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1007),1)","v":1},{"$f":"IF(A1007='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1007),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L1007=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1007,'5.8 Building Specifics'!$B:$B,$E1007),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1007,'5.8 Building Specifics'!$B:$B,$E1007))/J1007","v":4.5461208234968717},"pe"]
["pe","pellet_solar","Schleswig-Holstein","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1008, '5.5 Data Capacity Factor'!$C$6:$C$29, D1008)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1008)","v":0.26786529680365295},{"$f":"IF(A1008='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1008),1)","v":1},{"$f":"IF(A1008='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1008),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L1008=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1008,'5.8 Building Specifics'!$B:$B,$E1008),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1008,'5.8 Building Specifics'!$B:$B,$E1008))/J1008","v":8.2609048266580256},"pe"]
["pe","pellet_solar","Schleswig-Holstein","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1009, '5.5 Data Capacity Factor'!$C$6:$C$29, D1009)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1009)","v":0.2819634703196347},{"$f":"IF(A1009='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1009),1)","v":1},{"$f":"IF(A1009='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1009),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L1009=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1009,'5.8 Building Specifics'!$B:$B,$E1009),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1009,'5.8 Building Specifics'!$B:$B,$E1009))/J1009","v":32.169625475397616},"pe"]
["pe","pellet_solar","Thuringia","cold","SFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1010, '5.5 Data Capacity Factor'!$C$6:$C$29, D1010)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1010)","v":0.25376712328767126},{"$f":"IF(A1010='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1010),1)","v":1},{"$f":"IF(A1010='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1010),0)","v":0},0.25376712328767126,2223.0000000000005,{"$f":"IF(L1010=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1010,'5.8 Building Specifics'!$B:$B,$E1010),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1010,'5.8 Building Specifics'!$B:$B,$E1010))/J1010","v":4.7511048752252778},"pe"]
["pe","pellet_solar","Thuringia","cold","sMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1011, '5.5 Data Capacity Factor'!$C$6:$C$29, D1011)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1011)","v":0.26786529680365295},{"$f":"IF(A1011='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1011),1)","v":1},{"$f":"IF(A1011='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1011),0)","v":0},0.26786529680365295,2346.5,{"$f":"IF(L1011=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1011,'5.8 Building Specifics'!$B:$B,$E1011),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1011,'5.8 Building Specifics'!$B:$B,$E1011))/J1011","v":8.6333880509399048},"pe"]
["pe","pellet_solar","Thuringia","cold","lMFH_low",{"$f":"SUMIFS('5.5 Data Capacity Factor'!$E$6:$E$29, '5.5 Data Capacity Factor'!$B$6:$B$29, B1012, '5.5 Data Capacity Factor'!$C$6:$C$29, D1012)*SUMIFS('5.5 Data Capacity Factor'!$B$32:$B$40, '5.5 Data Capacity Factor'!$A$32:$A$40, '5.4 Capacity Factor'!E1012)","v":0.2819634703196347},{"$f":"IF(A1012='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$B$45:$B$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1012),1)","v":1},{"$f":"IF(A1012='5.5 Data Capacity Factor'!$D$45,SUMIFS('5.5 Data Capacity Factor'!$C$45:$C$60,'5.5 Data Capacity Factor'!$A$45:$A$60,$C1012),0)","v":0},0.2819634703196347,2470,{"$f":"IF(L1012=\"hp\",SUMIFS('5.8 Building Specifics'!$M:$M,'5.8 Building Specifics'!$A:$A,$C1012,'5.8 Building Specifics'!$B:$B,$E1012),SUMIFS('5.8 Building Specifics'!$O:$O,'5.8 Building Specifics'!$A:$A,$C1012,'5.8 Building Specifics'!$B:$B,$E1012))/J1012","v":33.62015009376006},"pe"]

{"sheet":"5.5 Data Capacity Factor","index":27,"n_rows":70,"n_cols":6,"rows_kept":70,"cut":false,"hidden":false,"merged":[[4,4,4,5],[63,0,63,5]]}
[]
[]
[]
["Source: EC (Knobloch et al.) (2017); EC (2013)."]
["Technologies",null,null,"Full load hours in k","Realised Energy Output/Realised Energy Output"]
["Gas boiler","gas","average",2.0699999999999998,{"$f":"D6*1000/8760","v":0.2363013698630137}]
["Heat pump wtw","hp_wtw","average",2.0699999999999998,{"$f":"D7*1000/8760","v":0.2363013698630137}]
["Heat pump btw","hp_btw","average",2.0699999999999998,{"$f":"D8*1000/8760","v":0.2363013698630137}]
["Heat pump atw","hp_atw","average",1.64,{"$f":"D9*1000/8760","v":0.18721461187214611}]
["Pellet boiler","pellet","average",2.0699999999999998,0.2363013698630137]
["Heat pump ata","hp_ata","average",1.77,0.20205479452054795]
["Gas boiler","gas","cold",2.4700000000000002,0.2819634703196347]
["Heat pump wtw","hp_wtw","cold",2.4700000000000002,0.2819634703196347]
["Heat pump btw","hp_btw","cold",2.4700000000000002,0.2819634703196347]
["Heat pump atw","hp_atw","cold",1.71,0.1952054794520548]
["Pellet boiler","pellet","cold",2.4700000000000002,0.2819634703196347]
["Heat pump ata","hp_ata","cold",1.97,{"$f":"D17*1000/8760","v":0.22488584474885845}]
["Gas boiler","gas","warm",1.34,0.15296803652968036]
["Heat pump wtw","hp_wtw","warm",1.34,0.15296803652968036]
["Heat pump btw","hp_btw","warm",1.34,0.15296803652968036]
["Heat pump atw","hp_atw","warm",1.17,0.13356164383561644]
["Pellet boiler","pellet","warm",1.34,0.15296803652968036]
["Heat pump ata","hp_ata","warm",1.2,0.13698630136986301]
["Gas boiler + solare TWE","gas_solar","average",{"$f":"D6","v":2.0699999999999998},0.2363013698630137]
["Gas boiler + solare TWE","gas_solar","warm",{"$f":"D12","v":2.4700000000000002},0.2819634703196347]
["Gas boiler + solare TWE","gas_solar","cold",{"$f":"D12","v":2.4700000000000002},0.2819634703196347]
["Pellet + solare TWE","pellet_solar","average",{"$f":"D10","v":2.0699999999999998},0.2363013698630137]
["Pellet + solare TWE","pellet_solar","warm",{"$f":"D16","v":2.4700000000000002},0.2819634703196347]
["Pellet + solare TWE","pellet_solar","cold",{"$f":"D16","v":2.4700000000000002},0.2819634703196347]
[]
["Building","EWI","scaling_APN_wp","EWI"]
["SFH_medium",0.7,"low_energydemand",{"$f":"(4.5-3.5)/2","v":0.5}]
["sMFH_medium",0.75,"medium_energydemand",{"$f":"(4.5-3.8)/2","v":0.35000000000000009}]
["lMFH_medium",0.8]
["SFH_high",0.5]
["sMFH_high",0.55000000000000004]
["lMFH_high",0.6]
["SFH_low",0.9]
["sMFH_low",0.95]
["lMFH_low",1]
[]
["Eurostat (2022). "]
["Cooling scaling"]
["Region","HDD_weighted","CDD_weighted","Scaling","HDD_Index","CDD_Index"]
["Baden-Württemberg",2938.1319999999996,33.190000000000005,"hp",{"$f":"'5.5 Data Capacity Factor'!B45/'5.5 Data Capacity Factor'!$B$61","v":1.0152307135994547},{"$f":"'5.5 Data Capacity Factor'!C45/'5.5 Data Capacity Factor'!$C$61","v":1.1653996734493235}]
["Bavaria",3145.1169999999993,22.132999999999999,null,{"$f":"'5.5 Data Capacity Factor'!B46/'5.5 Data Capacity Factor'!$B$61","v":1.0867515061487285},{"$f":"'5.5 Data Capacity Factor'!C46/'5.5 Data Capacity Factor'!$C$61","v":0.77715549781421722}]
["Berlin",2779.4089999999997,57.226999999999997,null,{"$f":"'5.5 Data Capacity Factor'!B47/'5.5 Data Capacity Factor'!$B$61","v":0.9603861849824129},{"$f":"'5.5 Data Capacity Factor'!C47/'5.5 Data Capacity Factor'!$C$61","v":2.0094102775680751}]
["Brandenburg",2887.71,39.590999999999994,null,{"$f":"'5.5 Data Capacity Factor'!B48/'5.5 Data Capacity Factor'!$B$61","v":0.997808091661056},{"$f":"'5.5 Data Capacity Factor'!C48/'5.5 Data Capacity Factor'!$C$61","v":1.3901578328271211}]
["Bremen",2776.5889999999995,19.934999999999995,null,{"$f":"'5.5 Data Capacity Factor'!B49/'5.5 Data Capacity Factor'!$B$61","v":0.95941177314102855},{"$f":"'5.5 Data Capacity Factor'!C49/'5.5 Data Capacity Factor'!$C$61","v":0.69997717656559966}]
["Hamburg",2900.3969999999999,18.318999999999999,null,{"$f":"'5.5 Data Capacity Factor'!B50/'5.5 Data Capacity Factor'!$B$61","v":1.0021919083389439},{"$f":"'5.5 Data Capacity Factor'!C50/'5.5 Data Capacity Factor'!$C$61","v":0.64323460734914584}]
["Hesse",2930.828,27.919999999999998,null,{"$f":"'5.5 Data Capacity Factor'!B51/'5.5 Data Capacity Factor'!$B$61","v":1.0127069178230466},{"$f":"'5.5 Data Capacity Factor'!C51/'5.5 Data Capacity Factor'!$C$61","v":0.98035428992784279}]
["Mecklenburg-Western Pomerania",2967.8380000000006,17.003,null,{"$f":"'5.5 Data Capacity Factor'!B52/'5.5 Data Capacity Factor'!$B$61","v":1.0254952094009322},{"$f":"'5.5 Data Capacity Factor'!C52/'5.5 Data Capacity Factor'!$C$61","v":0.59702593093277623}]
["Lower Saxony",2826.5770000000002,20.216000000000001,null,{"$f":"'5.5 Data Capacity Factor'!B53/'5.5 Data Capacity Factor'!$B$61","v":0.97668443240596636},{"$f":"'5.5 Data Capacity Factor'!C53/'5.5 Data Capacity Factor'!$C$61","v":0.70984392282167885}]
["Northrhine-Westphalia",2728.3540000000003,29.038999999999998,null,{"$f":"'5.5 Data Capacity Factor'!B54/'5.5 Data Capacity Factor'!$B$61","v":0.94274483868387382},{"$f":"'5.5 Data Capacity Factor'!C54/'5.5 Data Capacity Factor'!$C$61","v":1.0196457100721572}]
["Rhineland-Palatinate",2852.212,33.911999999999999,null,{"$f":"'5.5 Data Capacity Factor'!B55/'5.5 Data Capacity Factor'!$B$61","v":0.98554225068748724},{"$f":"'5.5 Data Capacity Factor'!C55/'5.5 Data Capacity Factor'!$C$61","v":1.1907512421215261}]
["Saarland",2777.4569999999999,41.231999999999999,null,{"$f":"'5.5 Data Capacity Factor'!B56/'5.5 Data Capacity Factor'!$B$61","v":0.95971169848795124},{"$f":"'5.5 Data Capacity Factor'!C56/'5.5 Data Capacity Factor'!$C$61","v":1.4477782264435823}]
["Saxony",3016.4110000000001,36.210999999999999,null,{"$f":"'5.5 Data Capacity Factor'!B57/'5.5 Data Capacity Factor'!$B$61","v":1.0422789350646076},{"$f":"'5.5 Data Capacity Factor'!C57/'5.5 Data Capacity Factor'!$C$61","v":1.2714759739461718}]
["Saxony-Anhalt",2830.2669999999994,36.981000000000002,null,{"$f":"'5.5 Data Capacity Factor'!B58/'5.5 Data Capacity Factor'!$B$61","v":0.97795946066650097},{"$f":"'5.5 Data Capacity Factor'!C58/'5.5 Data Capacity Factor'!$C$61","v":1.2985129654663883}]
["Schleswig-Holstein",2945.8049999999998,7.992,null,{"$f":"'5.5 Data Capacity Factor'!B59/'5.5 Data Capacity Factor'!$B$61","v":1.0178820122019168},{"$f":"'5.5 Data Capacity Factor'!C59/'5.5 Data Capacity Factor'!$C$61","v":0.28062290419424502}]
["Thuringia",3078.6309999999999,25.893000000000001,null,{"$f":"'5.5 Data Capacity Factor'!B60/'5.5 Data Capacity Factor'!$B$61","v":1.0637781920755784},{"$f":"'5.5 Data Capacity Factor'!C60/'5.5 Data Capacity Factor'!$C$61","v":0.90918028757527358}]
["Median",{"$f":"MEDIAN('5.5 Data Capacity Factor'!B45:B60)","v":2894.0535},{"$f":"MEDIAN('5.5 Data Capacity Factor'!C45:C60)","v":28.479499999999998}]
[]
["Climater Definitions"]
["Climatic classifications based on heating degree-days: cold — HDD >= 3000, average — 1500 >= HDD < 3000, warm — HDD < 1500\n (Tsikaloudaki, Laskos and Bikas, 2012)"]
[]
[]
["EC (2013). 2013/114/EU: Beschluss der Kommission vom 1. März 2013 zur Festlegung von Leitlinien für die Mitgliedstaaten zur Berechnung der durch verschiedene Wärmepumpen-Technologien aus erneuerbaren Quellen gewonnenen Energie gemäß Artikel 5 der Richtlinie 2009/28/EG des Europäischen Parlaments und des Rates (Bekanntgegeben unter Aktenzeichen C(2013) 1082) Text von Bedeutung für den EWR"]
["EC (Knobloch, F., Mercure, J. F., Pollitt, H., Chewpreecha, U., & Lewney, R.) (2017).  A technical analysis of FTT: Heat—a simulation model for technological change in the residential heating sector. European Commission, Directorate-General for Energy."]
["Eurostat (2022). Cooling and heating degree days by NUTS 3 regions - annual data (Eurostat)."]
["EWI - own assumptions"]

{"sheet":"5.8 Building Specifics","index":28,"n_rows":155,"n_cols":18,"rows_kept":155,"cut":false,"hidden":false,"merged":[[3,8,3,9],[3,12,3,13],[3,10,3,11],[3,15,3,17],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[3,4,3,7]]}
[]
[]
[]
["Source",null,null,null,"EWI",null,null,null,"Data_CF",null,"destatis (2022)",null,"Data_CF",null,null,"Arnold et al. (2020) / EWI"]
["Market","Building type","Building","Energy Demand","Space heat demand per sqm","Hot water demand per sqm","Cooling demand per sqm","Annual Cooling demand","Index CDD regional","Index Annual Cooling Demand","average Floor size","average number of flats","Index Annual energy demand","Index HDD regional","Index Annual Heat Demand","Annual heat demand","Annual hot water demand","Annual space heating demand"]
[null,null,null,null,"[kWh/m²]","[kWh/m²]","[kWh/m²]","kWh",null,"[kWh]","[m²]",null,"[kWh]",null,null,"[kWh]","[kWh]","[kWh]"]
["Baden-Württemberg",{"$f":"CONCATENATE(C7,\"_\",D7)","v":"SFH_high"},"SFH","high",{"$f":"P7/(K7*L7)","v":185.34821478938923},{"$f":"Q7/(K7*L7)","v":22.952731043170616},0.4,{"$f":"L7*G7*K7","v":52},{"$f":"VLOOKUP(A7,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"I7*H7","v":52.791997107171646},130,1,{"$f":"O7+J7","v":24515.048044559335},{"$f":"VLOOKUP(A7,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"N7*P7","v":24462.256047452163},{"$f":"Q7+R7","v":24095.267922620602},2983.85503561218,21111.412887008421]
["Bavaria","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A8,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},56.511078319733883,130,1,26242.079784284819,{"$f":"VLOOKUP(A8,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},26185.568705965085,24095.267922620602,2983.8550356121832,21111.412887008421]
["Berlin","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A9,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},49.940081619085468,130,1,23190.702517953796,{"$f":"VLOOKUP(A9,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},23140.762436334709,24095.267922620602,2983.8550356121832,21111.412887008421]
["Brandenburg","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A10,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},51.886020766374912,130,1,24094.339324698296,{"$f":"VLOOKUP(A10,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},24042.453303931921,24095.267922620602,2983.8550356121832,21111.412887008421]
["Bremen","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A11,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},49.889412203333485,130,1,23167.173134152912,{"$f":"VLOOKUP(A11,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},23117.283721949578,24095.267922620602,2983.8550356121832,21111.412887008421]
["Hamburg","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A12,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},52.113979233625081,130,1,24200.196520542908,{"$f":"VLOOKUP(A12,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},24148.082541309283,24095.267922620602,2983.8550356121832,21111.412887008421]
["Hesse","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A13,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},52.660759726798418,130,1,24454.105271764431,{"$f":"VLOOKUP(A13,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},24401.444512037633,24095.267922620602,2983.8550356121832,21111.412887008421]
["Mecklenburg-Western Pomerania","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A14,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},53.325750888848475,130,1,24762.907574768229,{"$f":"VLOOKUP(A14,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},24709.58182387938,24095.267922620602,2983.8550356121832,21111.412887008421]
["Lower Saxony","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A15,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},50.78759048511025,130,1,23584.260665159502,{"$f":"VLOOKUP(A15,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},23533.473074674392,24095.267922620602,2983.8550356121832,21111.412887008421]
["Northrhine-Westphalia","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A16,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},49.02273161156144,130,1,22764.712202367238,{"$f":"VLOOKUP(A16,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},22715.689470755678,24095.267922620602,2983.8550356121832,21111.412887008421]
["Rhineland-Palatinate","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A17,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},51.248197035749335,130,1,23798.15277641327,{"$f":"VLOOKUP(A17,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},23746.904579377522,24095.267922620602,2983.8550356121832,21111.412887008421]
["Saarland","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A18,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},49.905008321373465,130,1,23174.41551186184,{"$f":"VLOOKUP(A18,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},23124.510503540467,24095.267922620602,2983.8550356121832,21111.412887008421]
["Saxony","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A19,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},54.198504623359597,130,1,25168.188695108762,{"$f":"VLOOKUP(A19,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},25113.990190485401,24095.267922620602,2983.8550356121832,21111.412887008421]
["Saxony-Anhalt","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A20,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},50.853891954658053,130,1,23615.049114175545,{"$f":"VLOOKUP(A20,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},23564.195222220886,24095.267922620602,2983.8550356121832,21111.412887008421]
["Schleswig-Holstein","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A21,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},52.929864634499673,130,1,24579.069662255857,{"$f":"VLOOKUP(A21,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},24526.139797621356,24095.267922620602,2983.8550356121832,21111.412887008421]
["Thuringia","SFH_high","SFH","high",185.34821478938923,22.95273104317064,0.4,52,{"$f":"VLOOKUP(A22,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},55.31646598793008,130,1,25687.337014289951,{"$f":"VLOOKUP(A22,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},25632.020548302022,24095.267922620602,2983.8550356121832,21111.412887008421]
["Baden-Württemberg","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A23,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},52.791997107171646,130,1,16750.342127619559,{"$f":"VLOOKUP(A23,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},16697.550130512387,16447.049825070771,3062.7723700931392,13384.277454977633]
["Bavaria","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A24,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},56.511078319733883,130,1,17930.367247418577,{"$f":"VLOOKUP(A24,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},17873.856169098843,16447.049825070771,3062.7723700931392,13384.277454977633]
["Berlin","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A25,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},49.940081619085468,130,1,15845.459517334464,{"$f":"VLOOKUP(A25,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},15795.51943571538,16447.049825070771,3062.7723700931392,13384.277454977633]
["Brandenburg","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A26,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},51.886020766374912,130,1,16462.885420174545,{"$f":"VLOOKUP(A26,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},16410.999399408171,16447.049825070771,3062.7723700931392,13384.277454977633]
["Bremen","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A27,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},49.889412203333485,130,1,15829.382647813327,{"$f":"VLOOKUP(A27,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},15779.493235609993,16447.049825070771,3062.7723700931392,13384.277454977633]
["Hamburg","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A28,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},52.113979233625081,130,1,16535.214229966994,{"$f":"VLOOKUP(A28,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},16483.100250733369,16447.049825070771,3062.7723700931392,13384.277454977633]
["Hesse","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A29,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},52.660759726798418,130,1,16708.701895356295,{"$f":"VLOOKUP(A29,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},16656.041135629497,16447.049825070771,3062.7723700931392,13384.277454977633]
["Mecklenburg-Western Pomerania","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A30,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},53.325750888848475,130,1,16919.696555277365,{"$f":"VLOOKUP(A30,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},16866.370804388516,16447.049825070771,3062.7723700931392,13384.277454977633]
["Lower Saxony","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A31,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},50.78759048511025,130,1,16114.365113637004,{"$f":"VLOOKUP(A31,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},16063.577523151895,16447.049825070771,3062.7723700931392,13384.277454977633]
["Northrhine-Westphalia","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A32,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},49.02273161156144,130,1,15554.394065773542,{"$f":"VLOOKUP(A32,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},15505.37133416198,16447.049825070771,3062.7723700931392,13384.277454977633]
["Rhineland-Palatinate","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A33,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},51.248197035749335,130,1,16260.510698805241,{"$f":"VLOOKUP(A33,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},16209.262501769492,16447.049825070771,3062.7723700931392,13384.277454977633]
["Saarland","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A34,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},49.905008321373465,130,1,15834.331131056004,{"$f":"VLOOKUP(A34,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},15784.426122734631,16447.049825070771,3062.7723700931392,13384.277454977633]
["Saxony","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A35,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},54.198504623359597,130,1,17196.612081252664,{"$f":"VLOOKUP(A35,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},17142.413576629304,16447.049825070771,3062.7723700931392,13384.277454977633]
["Saxony-Anhalt","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A36,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},50.853891954658053,130,1,16135.401868435938,{"$f":"VLOOKUP(A36,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},16084.547976481281,16447.049825070771,3062.7723700931392,13384.277454977633]
["Schleswig-Holstein","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A37,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},52.929864634499673,130,1,16794.086035362721,{"$f":"VLOOKUP(A37,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},16741.15617072822,16447.049825070771,3062.7723700931392,13384.277454977633]
["Thuringia","SFH_medium","SFH","medium",126.51576788515978,23.559787462254917,0.4,52,{"$f":"VLOOKUP(A38,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},55.31646598793008,130,1,17551.329393878674,{"$f":"VLOOKUP(A38,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},17496.012927890744,16447.049825070771,3062.7723700931392,13384.277454977633]
["Baden-Württemberg",{"$f":"CONCATENATE(C39,\"_\",D39)","v":"lMFH_high"},"lMFH","high",{"$f":"P39/(K39*L39)","v":117.18869305736362},{"$f":"Q39/(K39*L39)","v":19.670556254907755},0.4,{"$f":"L39*G39*K39","v":550.4},{"$f":"VLOOKUP(A39,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"I39*H39","v":558.78298476513987},43,32,{"$f":"O39+J39","v":164266.4022030638},{"$f":"VLOOKUP(A39,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"N39*P39","v":163707.61921829867},{"$f":"Q39+R39","v":161251.64164693234},27066.685406753073,134184.95624017928]
["Bavaria","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A40,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},598.14802898426012,43,32,175838.61245774303,{"$f":"VLOOKUP(A40,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},175240.46442875877,161251.64164693234,27066.685406753073,134184.95624017928]
["Berlin","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A41,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},528.59655621432,43,32,155392.44549966286,{"$f":"VLOOKUP(A41,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},154863.84894344854,161251.64164693234,27066.685406753073,134184.95624017928]
["Brandenburg","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A42,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},549.19357365024518,43,32,161447.38640258825,{"$f":"VLOOKUP(A42,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},160898.19282893802,161251.64164693234,27066.685406753073,134184.95624017928]
["Bremen","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A43,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},528.06023993682209,43,32,155234.78367432192,{"$f":"VLOOKUP(A43,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},154706.72343438509,161251.64164693234,27066.685406753073,134184.95624017928]
["Hamburg","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A44,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},551.60642634975466,43,32,162156.6968912764,{"$f":"VLOOKUP(A44,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},161605.09046492664,161251.64164693234,27066.685406753073,134184.95624017928]
["Hesse","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A45,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},557.39388756980475,43,32,163858.04689374106,{"$f":"VLOOKUP(A45,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},163300.65300617125,161251.64164693234,27066.685406753073,134184.95624017928]
["Mecklenburg-Western Pomerania","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A46,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},564.43256325427308,43,32,165927.21858021923,{"$f":"VLOOKUP(A46,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},165362.78601696496,161251.64164693234,27066.685406753073,134184.95624017928]
["Lower Saxony","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A47,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},537.56711159624388,43,32,158029.53520806064,{"$f":"VLOOKUP(A47,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},157491.96809646441,161251.64164693234,27066.685406753073,134184.95624017928]
["Northrhine-Westphalia","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A48,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},518.88675921160416,43,32,152538.03965115867,{"$f":"VLOOKUP(A48,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},152019.15289194707,161251.64164693234,27066.685406753073,134184.95624017928]
["Rhineland-Palatinate","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A49,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},542.44245477839297,43,32,159462.74829054825,{"$f":"VLOOKUP(A49,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},158920.30583576986,161251.64164693234,27066.685406753073,134184.95624017928]
["Saarland","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A50,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},528.22531884776834,43,32,155283.31220779568,{"$f":"VLOOKUP(A50,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},154755.0868889479,161251.64164693234,27066.685406753073,134184.95624017928]
["Saxony","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A51,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},573.67032585955997,43,32,168642.85965904393,{"$f":"VLOOKUP(A51,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},168069.18933318436,161251.64164693234,27066.685406753073,134184.95624017928]
["Saxony-Anhalt","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A52,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},538.26888715084215,43,32,158235.83738377268,{"$f":"VLOOKUP(A52,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},157697.56849662185,161251.64164693234,27066.685406753073,134184.95624017928]
["Schleswig-Holstein","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A53,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},560.24225951593496,43,32,164695.38772995785,{"$f":"VLOOKUP(A53,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},164135.1454704419,161251.64164693234,27066.685406753073,134184.95624017928]
["Thuringia","lMFH_high","lMFH","high",117.18869305736362,19.670556254907755,0.4,550.4,{"$f":"VLOOKUP(A54,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},585.5035169183983,43,32,172121.48333731113,{"$f":"VLOOKUP(A54,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},171535.97982039273,161251.64164693234,27066.685406753073,134184.95624017928]
["Baden-Württemberg","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A55,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},182.74152844790189,75,6,51185.591014377016,{"$f":"VLOOKUP(A55,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},51002.849485929117,50237.693563368288,6278.5926301987256,43959.10093316956]
["Bavaria","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A56,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},195.61527110677116,75,6,54791.504416535543,{"$f":"VLOOKUP(A56,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},54595.889145428773,50237.693563368288,6278.5926301987256,43959.10093316956]
["Berlin","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A57,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},172.86951329683436,75,6,48420.456376935625,{"$f":"VLOOKUP(A57,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},48247.58686363879,50237.693563368288,6278.5926301987256,43959.10093316956]
["Brandenburg","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A58,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},179.60545649899009,75,6,50307.182600416418,{"$f":"VLOOKUP(A58,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},50127.577143917428,50237.693563368288,6278.5926301987256,43959.10093316956]
["Bremen","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A59,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},172.69411916538516,75,6,48371.328779312185,{"$f":"VLOOKUP(A59,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},48198.634660146803,50237.693563368288,6278.5926301987256,43959.10093316956]
["Hamburg","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A60,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},180.39454350100993,75,6,50528.204526320151,{"$f":"VLOOKUP(A60,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},50347.809982819141,50237.693563368288,6278.5926301987256,43959.10093316956]
["Hesse","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A61,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},182.28724520814842,75,6,51058.347052305551,{"$f":"VLOOKUP(A61,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},50876.059807097401,50237.693563368288,6278.5926301987256,43959.10093316956]
["Mecklenburg-Western Pomerania","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A62,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},184.58913769216781,75,6,51703.103218278389,{"$f":"VLOOKUP(A62,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},51518.514080586225,50237.693563368288,6278.5926301987256,43959.10093316956]
["Lower Saxony","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A63,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},175.80319783307397,75,6,49242.176421156306,{"$f":"VLOOKUP(A63,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},49066.373223323229,50237.693563368288,6278.5926301987256,43959.10093316956]
["Northrhine-Westphalia","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A64,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},169.69407096309732,75,6,47531.020385210621,{"$f":"VLOOKUP(A64,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},47361.326314247526,50237.693563368288,6278.5926301987256,43959.10093316956]
["Rhineland-Palatinate","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A65,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},177.39760512374772,75,6,49688.767188914018,{"$f":"VLOOKUP(A65,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},49511.369583790271,50237.693563368288,6278.5926301987256,43959.10093316956]
["Saarland","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A66,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},172.74810572783124,75,6,48386.450323545228,{"$f":"VLOOKUP(A66,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},48213.702217817394,50237.693563368288,6278.5926301987256,43959.10093316956]
["Saxony","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A67,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},187.61020831162938,75,6,52549.299955641218,{"$f":"VLOOKUP(A67,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},52361.68974732959,50237.693563368288,6278.5926301987256,43959.10093316956]
["Saxony-Anhalt","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A68,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},176.03270291997021,75,6,49306.460405280566,{"$f":"VLOOKUP(A68,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},49130.427702360597,50237.693563368288,6278.5926301987256,43959.10093316956]
["Schleswig-Holstein","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A69,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},183.21876219634504,75,6,51319.263374860944,{"$f":"VLOOKUP(A69,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},51136.044612664598,50237.693563368288,6278.5926301987256,43959.10093316956]
["Thuringia","sMFH_high","sMFH","high",111.63931902970731,13.952428067108279,0.4,180.00000000000003,{"$f":"VLOOKUP(A70,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},191.48007457360416,75,6,53633.242907460452,{"$f":"VLOOKUP(A70,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},53441.762832886845,50237.693563368288,6278.5926301987256,43959.10093316956]
["Baden-Württemberg",{"$f":"CONCATENATE(C71,\"_\",D71)","v":"lMFH_medium"},"lMFH","medium",{"$f":"P71/(K71*L71)","v":79.753307065010546},{"$f":"Q71/(K71*L71)","v":20.559675883183058},0.4,{"$f":"L71*G71*K71","v":550.4},{"$f":"VLOOKUP(A71,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"I71*H71","v":558.78298476513987},43,32,{"$f":"O71+J71","v":111970.76040145842},{"$f":"VLOOKUP(A71,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"N71*P71","v":111411.97741669328},{"$f":"Q71+R71","v":109740.55052145451},28290.114015259889,81450.43650619463]
["Bavaria","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A72,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},598.14802898426012,43,32,119858.85659376558,{"$f":"VLOOKUP(A72,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},119260.70856478132,109740.55052145451,28290.114015259889,81450.43650619463]
["Berlin","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A73,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},528.59655621432,43,32,105921.90520938377,{"$f":"VLOOKUP(A73,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},105393.30865316944,109740.55052145451,28290.114015259889,81450.43650619463]
["Brandenburg","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A74,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},549.19357365024518,43,32,110049.20286729648,{"$f":"VLOOKUP(A74,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},109500.00929364623,109740.55052145451,28290.114015259889,81450.43650619463]
["Bremen","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A75,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},528.06023993682209,43,32,105814.43640119812,{"$f":"VLOOKUP(A75,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},105286.3761612613,109740.55052145451,28290.114015259889,81450.43650619463]
["Hamburg","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A76,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},551.60642634975466,43,32,110532.69817561253,{"$f":"VLOOKUP(A76,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},109981.09174926278,109740.55052145451,28290.114015259889,81450.43650619463]
["Hesse","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A77,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},557.39388756980475,43,32,111692.40856635633,{"$f":"VLOOKUP(A77,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},111135.01467878652,109740.55052145451,28290.114015259889,81450.43650619463]
["Mecklenburg-Western Pomerania","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A78,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},564.43256325427308,43,32,113102.84140002685,{"$f":"VLOOKUP(A78,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},112538.40883677258,109740.55052145451,28290.114015259889,81450.43650619463]
["Lower Saxony","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A79,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},537.56711159624388,43,32,107719.45440956132,{"$f":"VLOOKUP(A79,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},107181.88729796508,109740.55052145451,28290.114015259889,81450.43650619463]
["Northrhine-Westphalia","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A80,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},518.88675921160416,43,32,103976.22435763974,{"$f":"VLOOKUP(A80,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},103457.33759842814,109740.55052145451,28290.114015259889,81450.43650619463]
["Rhineland-Palatinate","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A81,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},542.44245477839297,43,32,108696.39160737659,{"$f":"VLOOKUP(A81,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},108153.94915259819,109740.55052145451,28290.114015259889,81450.43650619463]
["Saarland","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A82,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},528.22531884776834,43,32,105847.51545279569,{"$f":"VLOOKUP(A82,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},105319.29013394793,109740.55052145451,28290.114015259889,81450.43650619463]
["Saxony","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A83,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},573.67032585955997,43,32,114953.93445676494,{"$f":"VLOOKUP(A83,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},114380.26413090537,109740.55052145451,28290.114015259889,81450.43650619463]
["Saxony-Anhalt","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A84,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},538.26888715084215,43,32,107860.07848835739,{"$f":"VLOOKUP(A84,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},107321.80960120655,109740.55052145451,28290.114015259889,81450.43650619463]
["Schleswig-Holstein","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A85,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},560.24225951593496,43,32,112263.17464444015,{"$f":"VLOOKUP(A85,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},111702.93238492422,109740.55052145451,28290.114015259889,81450.43650619463]
["Thuringia","lMFH_medium","lMFH","medium",79.753307065010546,20.559675883183058,0.4,550.4,{"$f":"VLOOKUP(A86,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},585.5035169183983,43,32,117325.10794800996,{"$f":"VLOOKUP(A86,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},116739.60443109156,109740.55052145451,28290.114015259889,81450.43650619463]
["Baden-Württemberg","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A87,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},52.791997107171646,130,1,10132.495208552371,{"$f":"VLOOKUP(A87,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},10079.703211445199,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Bavaria","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A88,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},56.511078319733883,130,1,10846.307426908188,{"$f":"VLOOKUP(A88,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},10789.796348588454,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Berlin","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A89,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},49.940081619085468,130,1,9585.1201971549726,{"$f":"VLOOKUP(A89,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},9535.180115535888,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Brandenburg","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A90,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},51.886020766374912,130,1,9958.6089864882761,{"$f":"VLOOKUP(A90,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},9906.7229657219013,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Bremen","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A91,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},49.889412203333485,130,1,9575.3950941003404,{"$f":"VLOOKUP(A91,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},9525.5056818970061,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Hamburg","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A92,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},52.113979233625081,130,1,10002.361604379816,{"$f":"VLOOKUP(A92,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},9950.2476251461903,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Hesse","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A93,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},52.660759726798418,130,1,10107.30650191725,{"$f":"VLOOKUP(A93,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},10054.645742190452,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Mecklenburg-Western Pomerania","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A94,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},53.325750888848475,130,1,10234.939857964062,{"$f":"VLOOKUP(A94,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},10181.614107075213,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Lower Saxony","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A95,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},50.78759048511025,130,1,9747.7846159070941,{"$f":"VLOOKUP(A95,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},9696.9970254219843,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Northrhine-Westphalia","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A96,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},49.02273161156144,130,1,9409.0509998307443,{"$f":"VLOOKUP(A96,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},9360.0282682191828,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Rhineland-Palatinate","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A97,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},51.248197035749335,130,1,9836.1899410154401,{"$f":"VLOOKUP(A97,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},9784.9417439796907,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Saarland","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A98,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},49.905008321373465,130,1,9578.3884946150301,{"$f":"VLOOKUP(A98,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},9528.4834862936568,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Saxony","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A99,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},54.198504623359597,130,1,10402.449585152974,{"$f":"VLOOKUP(A99,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},10348.251080529613,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Saxony-Anhalt","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A100,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},50.853891954658053,130,1,9760.510016712622,{"$f":"VLOOKUP(A100,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},9709.6561247579648,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Schleswig-Holstein","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A101,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},52.929864634499673,130,1,10158.956455268048,{"$f":"VLOOKUP(A101,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},10106.026590633548,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Thuringia","SFH_low","SFH","low",76.372963811031127,23.258608536679716,0.4,52,{"$f":"VLOOKUP(A102,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},55.31646598793008,130,1,10617.022603613725,{"$f":"VLOOKUP(A102,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},10561.706137625795,9928.4852954340458,3023.6191097683632,6904.8661856656827]
["Baden-Württemberg",{"$f":"CONCATENATE(C103,\"_\",D103)","v":"sMFH_medium"},"sMFH","medium",{"$f":"P103/(K103*L103)","v":59.84953299353775},{"$f":"Q103/(K103*L103)","v":14.481893465919653},0.4,{"$f":"L103*G103*K103","v":180.00000000000003},{"$f":"VLOOKUP(A103,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"I103*H103","v":182.74152844790189},75,6,{"$f":"O103+J103","v":27525.229368778448},{"$f":"VLOOKUP(A103,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"N103*P103","v":27342.487840330545},{"$f":"Q103+R103","v":26932.289847091986},6516.8520596638436,20415.437787428142]
["Bavaria","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A104,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},195.61527110677116,75,6,29464.321826468095,{"$f":"VLOOKUP(A104,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},29268.706555361325,26932.289847091986,6516.8520596638436,20415.437787428142]
["Berlin","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A105,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},172.86951329683436,75,6,26038.26861238608,{"$f":"VLOOKUP(A105,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},25865.399099089245,26932.289847091986,6516.8520596638436,20415.437787428142]
["Brandenburg","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A106,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},179.60545649899009,75,6,27052.862192888279,{"$f":"VLOOKUP(A106,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},26873.256736389289,26932.289847091986,6516.8520596638436,20415.437787428142]
["Bremen","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A107,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},172.69411916538516,75,6,26011.85007611203,{"$f":"VLOOKUP(A107,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},25839.155956946644,26932.289847091986,6516.8520596638436,20415.437787428142]
["Hamburg","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A108,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},180.39454350100993,75,6,27171.71750129569,{"$f":"VLOOKUP(A108,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},26991.32295779468,26932.289847091986,6516.8520596638436,20415.437787428142]
["Hesse","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A109,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},182.28724520814842,75,6,27456.803486173605,{"$f":"VLOOKUP(A109,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},27274.516240965455,26932.289847091986,6516.8520596638436,20415.437787428142]
["Mecklenburg-Western Pomerania","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A110,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},184.58913769216781,75,6,27803.523354082365,{"$f":"VLOOKUP(A110,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},27618.934216390197,26932.289847091986,6516.8520596638436,20415.437787428142]
["Lower Saxony","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A111,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},175.80319783307397,75,6,26480.151420533079,{"$f":"VLOOKUP(A111,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},26304.348222700006,26932.289847091986,6516.8520596638436,20415.437787428142]
["Northrhine-Westphalia","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A112,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},169.69407096309732,75,6,25559.971318247164,{"$f":"VLOOKUP(A112,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},25390.277247284066,26932.289847091986,6516.8520596638436,20415.437787428142]
["Rhineland-Palatinate","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A113,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},177.39760512374772,75,6,26720.307157194544,{"$f":"VLOOKUP(A113,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},26542.909552070796,26932.289847091986,6516.8520596638436,20415.437787428142]
["Saarland","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A114,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},172.74810572783124,75,6,26019.981739050287,{"$f":"VLOOKUP(A114,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},25847.233633322456,26932.289847091986,6516.8520596638436,20415.437787428142]
["Saxony","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A115,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},187.61020831162938,75,6,28258.568588990009,{"$f":"VLOOKUP(A115,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},28070.958380678378,26932.289847091986,6516.8520596638436,20415.437787428142]
["Saxony-Anhalt","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A116,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},176.03270291997021,75,6,26514.720356295929,{"$f":"VLOOKUP(A116,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},26338.687653375961,26932.289847091986,6516.8520596638436,20415.437787428142]
["Schleswig-Holstein","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A117,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},183.21876219634504,75,6,27597.112144959588,{"$f":"VLOOKUP(A117,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},27413.893382763243,26932.289847091986,6516.8520596638436,20415.437787428142]
["Thuringia","sMFH_medium","sMFH","medium",59.84953299353775,14.481893465919653,0.4,180.00000000000003,{"$f":"VLOOKUP(A118,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},191.48007457360416,75,6,28841.462676568572,{"$f":"VLOOKUP(A118,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},28649.982601994969,26932.289847091986,6516.8520596638436,20415.437787428142]
["Baden-Württemberg","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A119,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},558.78298476513987,43,32,79810.789452295721,{"$f":"VLOOKUP(A119,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},79252.006467530577,78063.050502625323,28258.179555776296,49804.87094684902]
["Bavaria","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A120,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},598.14802898426012,43,32,85433.285737276587,{"$f":"VLOOKUP(A120,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},84835.137708292328,78063.050502625323,28258.179555776296,49804.87094684902]
["Berlin","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A121,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},528.59655621432,43,32,75499.271816520093,{"$f":"VLOOKUP(A121,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},74970.675260305768,78063.050502625323,28258.179555776296,49804.87094684902]
["Brandenburg","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A122,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},549.19357365024518,43,32,78441.137024915457,{"$f":"VLOOKUP(A122,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},77891.943451265208,78063.050502625323,28258.179555776296,49804.87094684902]
["Bremen","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A123,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},528.06023993682209,43,32,75422.669939458239,{"$f":"VLOOKUP(A123,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},74894.609699521417,78063.050502625323,28258.179555776296,49804.87094684902]
["Hamburg","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A124,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},551.60642634975466,43,32,78785.763980335178,{"$f":"VLOOKUP(A124,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},78234.157553985424,78063.050502625323,28258.179555776296,49804.87094684902]
["Hesse","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A125,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},557.39388756980475,43,32,79612.385157948331,{"$f":"VLOOKUP(A125,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},79054.991270378523,78063.050502625323,28258.179555776296,49804.87094684902]
["Mecklenburg-Western Pomerania","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A126,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},564.43256325427308,43,32,80617.716884919573,{"$f":"VLOOKUP(A126,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},80053.284321665298,78063.050502625323,28258.179555776296,49804.87094684902]
["Lower Saxony","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A127,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},537.56711159624388,43,32,76780.533283631143,{"$f":"VLOOKUP(A127,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},76242.966172034896,78063.050502625323,28258.179555776296,49804.87094684902]
["Northrhine-Westphalia","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A128,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},518.88675921160416,43,32,74112.424712480206,{"$f":"VLOOKUP(A128,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},73593.537953268606,78063.050502625323,28258.179555776296,49804.87094684902]
["Rhineland-Palatinate","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A129,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},542.44245477839297,43,32,77476.876942666742,{"$f":"VLOOKUP(A129,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},76934.434487888342,78063.050502625323,28258.179555776296,49804.87094684902]
["Saarland","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A130,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},528.22531884776834,43,32,75446.248105873034,{"$f":"VLOOKUP(A130,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},74918.022787025271,78063.050502625323,28258.179555776296,49804.87094684902]
["Saxony","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A131,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},573.67032585955997,43,32,81937.143471630567,{"$f":"VLOOKUP(A131,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},81363.473145771,78063.050502625323,28258.179555776296,49804.87094684902]
["Saxony-Anhalt","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A132,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},538.26888715084215,43,32,76880.767654680138,{"$f":"VLOOKUP(A132,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},76342.498767529294,78063.050502625323,28258.179555776296,49804.87094684902]
["Schleswig-Holstein","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A133,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},560.24225951593496,43,32,80019.217183748042,{"$f":"VLOOKUP(A133,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},79458.974924232112,78063.050502625323,28258.179555776296,49804.87094684902]
["Thuringia","lMFH_low","lMFH","low",56.731868097838174,20.536467700418822,0.4,550.4,{"$f":"VLOOKUP(A134,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},585.5035169183983,43,32,83627.274248505739,{"$f":"VLOOKUP(A134,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},83041.770731587341,78063.050502625323,28258.179555776296,49804.87094684902]
["Baden-Württemberg",{"$f":"CONCATENATE(C135,\"_\",D135)","v":"sMFH_low"},"sMFH","low",{"$f":"P135/(K135*L135)","v":42.319275478960201},{"$f":"Q135/(K135*L135)","v":14.297652596879313},0.4,{"$f":"L135*G135*K135","v":180.00000000000003},{"$f":"VLOOKUP(A135,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"I135*H135","v":182.74152844790189},75,6,{"$f":"O135+J135","v":19516.464238030403},{"$f":"VLOOKUP(A135,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0152307135994547},{"$f":"N135*P135","v":19333.7227095825},{"$f":"Q135+R135","v":19043.673965532089},6433.9436685956907,12609.730296936399]
["Bavaria","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A136,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},195.61527110677116,75,6,20891.356635754099,{"$f":"VLOOKUP(A136,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0867515061487285},20695.741364647329,19043.673965532089,6433.9436685956907,12609.730296936399]
["Berlin","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A137,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},172.86951329683436,75,6,18462.150901103098,{"$f":"VLOOKUP(A137,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.9603861849824129},18289.281387806263,19043.673965532089,6433.9436685956907,12609.730296936399]
["Brandenburg","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A138,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},179.60545649899009,75,6,19181.5374342619,{"$f":"VLOOKUP(A138,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.997808091661056},19001.93197776291,19043.673965532089,6433.9436685956907,12609.730296936399]
["Bremen","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A139,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},172.69411916538516,75,6,18443.419125556171,{"$f":"VLOOKUP(A139,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95941177314102855},18270.725006390785,19043.673965532089,6433.9436685956907,12609.730296936399]
["Hamburg","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A140,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},180.39454350100993,75,6,19265.810496802278,{"$f":"VLOOKUP(A140,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0021919083389439},19085.415953301268,19043.673965532089,6433.9436685956907,12609.730296936399]
["Hesse","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A141,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},182.28724520814842,75,6,19467.947610869145,{"$f":"VLOOKUP(A141,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0127069178230466},19285.660365660995,19043.673965532089,6433.9436685956907,12609.730296936399]
["Mecklenburg-Western Pomerania","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A142,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},184.58913769216781,75,6,19713.785558738578,{"$f":"VLOOKUP(A142,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0254952094009322},19529.19642104641,19043.673965532089,6433.9436685956907,12609.730296936399]
["Lower Saxony","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A143,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},175.80319783307397,75,6,18775.46309578306,{"$f":"VLOOKUP(A143,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97668443240596636},18599.659897949987,19043.673965532089,6433.9436685956907,12609.730296936399]
["Northrhine-Westphalia","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A144,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},169.69407096309732,75,6,18123.019411546935,{"$f":"VLOOKUP(A144,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.94274483868387382},17953.325340583837,19043.673965532089,6433.9436685956907,12609.730296936399]
["Rhineland-Palatinate","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A145,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},177.39760512374772,75,6,18945.742906472948,{"$f":"VLOOKUP(A145,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.98554225068748724},18768.3453013492,19043.673965532089,6433.9436685956907,12609.730296936399]
["Saarland","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A146,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},172.74810572783124,75,6,18449.184792639411,{"$f":"VLOOKUP(A146,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.95971169848795124},18276.43668691158,19043.673965532089,6433.9436685956907,12609.730296936399]
["Saxony","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A147,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},187.61020831162938,75,6,20036.430428824009,{"$f":"VLOOKUP(A147,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0422789350646076},19848.820220512378,19043.673965532089,6433.9436685956907,12609.730296936399]
["Saxony-Anhalt","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A148,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},176.03270291997021,75,6,18799.973823360415,{"$f":"VLOOKUP(A148,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":0.97795946066650097},18623.941120440446,19043.673965532089,6433.9436685956907,12609.730296936399]
["Schleswig-Holstein","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A149,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},183.21876219634504,75,6,19567.431937949405,{"$f":"VLOOKUP(A149,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0178820122019168},19384.213175753059,19043.673965532089,6433.9436685956907,12609.730296936399]
["Thuringia","sMFH_low","sMFH","low",42.319275478960201,14.297652596879313,0.4,180.00000000000003,{"$f":"VLOOKUP(A150,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},191.48007457360416,75,6,20449.725136104091,{"$f":"VLOOKUP(A150,'5.5 Data Capacity Factor'!$A$45:$F$60,5,FALSE)","v":1.0637781920755784},20258.245061530488,19043.673965532089,6433.9436685956907,12609.730296936399]
[]
[]
[]
["Arnold et al. (2020) / EWI (2022). EWI calculations based on \"Data Documentation ERDGAS-BRIDGE – INPUT DATA for modelling the power, Building and Gas Sector\" (Arnold et al. (2020))."]
["destatis (2022). Wohngebäude, Wohnungen, Wohnfläche: Bundesländer, Stichtag, \nAnzahl der Wohnungen – Fortschreibung Wohngebäude- und Wohnungsbestand."]

{"sheet":"5.9 Regional Distribution","index":29,"n_rows":155,"n_cols":10,"rows_kept":155,"cut":false,"hidden":false,"merged":[[2,1,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[5,9,6,9],[5,6,6,6],[5,7,6,7],[5,8,6,8],[2,7,2,9],[3,6,4,9]]}
[]
[]
["Sources","BBSR (2017); Destatis (2022b); Eurostat (2020)",null,null,null,null,"Sources","EWI / UBA (2019)."]
["Region","Market","Building type","Amount of buildings","Share of buildings",null,"Ratio of building with different energy demand"]
[null,null,null,"[]","[%]"]
["Urban","Baden-Württemberg","SFH",77123,0.41840770378407705,null,"Market","high","medium ","low"]
["Urban","Baden-Württemberg","sMFH",26834,0.14557981825579819]
["Urban","Baden-Württemberg","lMFH",80368,0.43601247796012477,null,"Baden-Württemberg",{"$f":"11.8/100","v":0.11800000000000001},{"$f":"49.9/100","v":0.499},{"$f":"38.3/100","v":0.38299999999999995}]
["Semi-Urban","Baden-Württemberg","SFH",715103,0.61127228899184516,null,"Bavaria",{"$f":"13.2/100","v":0.13200000000000001},{"$f":"49.8/100","v":0.498},{"$f":"37/100","v":0.37}]
["Semi-Urban","Baden-Württemberg","sMFH",241434,0.20637854102200262,null,"Berlin",{"$f":"13.4/100","v":0.13400000000000001},{"$f":"46.2/100","v":0.46200000000000002},{"$f":"40.5/100","v":0.40500000000000003}]
["Semi-Urban","Baden-Württemberg","lMFH",213323,0.18234916998615219,null,"Brandenburg",{"$f":"26.4/100","v":0.26400000000000001},{"$f":"50.3/100","v":0.503},{"$f":"23.3/100","v":0.23300000000000001}]
["Rural","Baden-Württemberg","SFH",720022,0.64759381278994677,null,"Bremen",{"$f":"9.8/100","v":9.8000000000000004E-2},{"$f":"53.1/100","v":0.53100000000000003},{"$f":"37.2/100","v":0.37200000000000005}]
["Rural","Baden-Württemberg","sMFH",246226,0.22145772510842368,null,"Hamburg",{"$f":"7.3/100","v":7.2999999999999995E-2},{"$f":"45.3/100","v":0.45299999999999996},{"$f":"47.4/100","v":0.47399999999999998}]
["Rural","Baden-Württemberg","lMFH",145594,0.13094846210162955,null,"Hesse",{"$f":"9.6/100","v":9.6000000000000002E-2},{"$f":"52.4/100","v":0.52400000000000002},{"$f":"38.1/100","v":0.38100000000000001}]
["Urban","Bavaria","SFH",164723,0.53496604560379069,null,"Mecklenburg-Western Pomerania",{"$f":"26.8/100","v":0.26800000000000002},{"$f":"48.7/100","v":0.48700000000000004},{"$f":"24.4/100","v":0.24399999999999999}]
["Urban","Bavaria","sMFH",27580,8.9570755375706773E-2,null,"Lower Saxony",{"$f":"13.5/100","v":0.13500000000000001},{"$f":"52/100","v":0.52},{"$f":"34.4/100","v":0.34399999999999997}]
["Urban","Bavaria","lMFH",115610,0.37546319902050257,null,"Northrhine-Westphalia",{"$f":"11.1/100","v":0.111},{"$f":"52.1/100","v":0.52100000000000002},{"$f":"36.8/100","v":0.36799999999999999}]
["Semi-Urban","Bavaria","SFH",285683,0.65552641421546698,null,"Rhineland-Palatinate",{"$f":"11.6/100","v":0.11599999999999999},{"$f":"50.7/100","v":0.50700000000000001},{"$f":"37.8/100","v":0.37799999999999995}]
["Semi-Urban","Bavaria","sMFH",60501,0.13882521391349842,null,"Saarland",{"$f":"9.1/100","v":9.0999999999999998E-2},{"$f":"57.2/100","v":0.57200000000000006},{"$f":"33.7/100","v":0.33700000000000002}]
["Semi-Urban","Bavaria","lMFH",89623,0.20564837187103466,null,"Saxony",{"$f":"19.5/100","v":0.19500000000000001},{"$f":"55.5/100","v":0.55500000000000005},{"$f":"25.1/100","v":0.251}]
["Rural","Bavaria","SFH",1667573,0.69828060899965794,null,"Saxony-Anhalt",{"$f":"16.8/100","v":0.16800000000000001},{"$f":"58.4/100","v":0.58399999999999996},{"$f":"24.9/100","v":0.249}]
["Rural","Bavaria","sMFH",483694,0.20254234200810431,null,"Schleswig-Holstein",{"$f":"12.8/100","v":0.128},{"$f":"51.3/100","v":0.51300000000000001},{"$f":"35.9/100","v":0.35899999999999999}]
["Rural","Bavaria","lMFH",236846,9.917704899223781E-2,null,"Thuringia",{"$f":"17.3/100","v":0.17300000000000001},{"$f":"56.8/100","v":0.56799999999999995},{"$f":"25.8/100","v":0.25800000000000001}]
["Urban","Berlin","SFH",172080,0.51930963927777085]
["Urban","Berlin","sMFH",17528,5.2896672229548865E-2]
["Urban","Berlin","lMFH",141755,0.42779368849268024]
["Semi-Urban","Berlin","SFH",0,0]
["Semi-Urban","Berlin","sMFH",0,0]
["Semi-Urban","Berlin","lMFH",0,0]
["Rural","Berlin","SFH",0,0]
["Rural","Berlin","sMFH",0,0]
["Rural","Berlin","lMFH",0,0]
["Urban","Brandenburg","SFH",0,0]
["Urban","Brandenburg","sMFH",0,0]
["Urban","Brandenburg","lMFH",0,0]
["Semi-Urban","Brandenburg","SFH",36494,0.60481612224266235]
["Semi-Urban","Brandenburg","sMFH",4609,7.6385090903064348E-2]
["Semi-Urban","Brandenburg","lMFH",19236,0.31879878685427337]
["Rural","Brandenburg","SFH",496272,0.79017786772093346]
["Rural","Brandenburg","sMFH",63279,0.10075455655671275]
["Rural","Brandenburg","lMFH",68500,0.10906757572235376]
["Urban","Bremen","SFH",80648,0.67483348395086518]
["Urban","Bremen","sMFH",12129,0.10149111356561903]
["Urban","Bremen","lMFH",26731,0.22367540248351575]
["Semi-Urban","Bremen","SFH",14224,0.66142757498256222]
["Semi-Urban","Bremen","sMFH",1604,7.4587305277842367E-2]
["Semi-Urban","Bremen","lMFH",5677,0.26398511973959543]
["Rural","Bremen","SFH",0,0]
["Rural","Bremen","sMFH",0,0]
["Rural","Bremen","lMFH",0,0]
["Urban","Hamburg","SFH",153004,0.59507307928655329]
["Urban","Hamburg","sMFH",20572,8.0009956518018968E-2]
["Urban","Hamburg","lMFH",83542,0.32491696419542776]
["Semi-Urban","Hamburg","SFH",0,0]
["Semi-Urban","Hamburg","sMFH",0,0]
["Semi-Urban","Hamburg","lMFH",0,0]
["Rural","Hamburg","SFH",0,0]
["Rural","Hamburg","sMFH",0,0]
["Rural","Hamburg","lMFH",0,0]
["Urban","Hesse","SFH",52777,0.43032329079864651]
["Urban","Hesse","sMFH",14633,0.11931183497085084]
["Urban","Hesse","lMFH",55235,0.45036487423050264]
["Semi-Urban","Hesse","SFH",313018,0.61880342556203094]
["Semi-Urban","Hesse","sMFH",100405,0.19849004831529088]
["Semi-Urban","Hesse","lMFH",92421,0.18270652612267813]
["Rural","Hesse","SFH",509996,0.65474255577551654]
["Rural","Hesse","sMFH",181274,0.23272300577975313]
["Rural","Hesse","lMFH",87656,0.11253443844473031]
["Urban","Mecklenburg-Western Pomerania","SFH",0,0]
["Urban","Mecklenburg-Western Pomerania","sMFH",0,0]
["Urban","Mecklenburg-Western Pomerania","lMFH",0,0]
["Semi-Urban","Mecklenburg-Western Pomerania","SFH",18561,0.51231024013248694]
["Semi-Urban","Mecklenburg-Western Pomerania","sMFH",2152,5.9398288711012971E-2]
["Semi-Urban","Mecklenburg-Western Pomerania","lMFH",15517,0.42829147115650013]
["Rural","Mecklenburg-Western Pomerania","SFH",280500,0.76468230925878977]
["Rural","Mecklenburg-Western Pomerania","sMFH",36544,9.9624065274699511E-2]
["Rural","Mecklenburg-Western Pomerania","lMFH",49775,0.13569362546651073]
["Urban","Lower Saxony","SFH",32414,0.71336766583036226]
["Urban","Lower Saxony","sMFH",5376,0.11831506668427308]
["Urban","Lower Saxony","lMFH",7648,0.16831726748536469]
["Semi-Urban","Lower Saxony","SFH",267617,0.64987760930169303]
["Semi-Urban","Lower Saxony","sMFH",51818,0.12583415089024663]
["Semi-Urban","Lower Saxony","lMFH",92361,0.22428823980806031]
["Rural","Lower Saxony","SFH",1401114,0.76393370401913119]
["Rural","Lower Saxony","sMFH",276696,0.1508638127713216]
["Rural","Lower Saxony","lMFH",156268,8.520248320954725E-2]
["Urban","Northrhine-Westphalia","SFH",461619,0.49113785872281751]
["Urban","Northrhine-Westphalia","sMFH",117684,0.12520946444131645]
["Urban","Northrhine-Westphalia","lMFH",360594,0.38365267683586607]
["Semi-Urban","Northrhine-Westphalia","SFH",1145539,0.65213200911302815]
["Semi-Urban","Northrhine-Westphalia","sMFH",287046,0.1634094384284239]
["Semi-Urban","Northrhine-Westphalia","lMFH",324021,0.18445855245854789]
["Rural","Northrhine-Westphalia","SFH",846732,0.68650235122425818]
["Rural","Northrhine-Westphalia","sMFH",251306,0.20375060807523918]
["Rural","Northrhine-Westphalia","lMFH",135362,0.10974704070050267]
["Urban","Rhineland-Palatinate","SFH",35241,0.59097464448618187]
["Urban","Rhineland-Palatinate","sMFH",7924,0.13288167426884895]
["Urban","Rhineland-Palatinate","lMFH",16467,0.27614368124496913]
["Semi-Urban","Rhineland-Palatinate","SFH",168816,0.66490740230174794]
["Semi-Urban","Rhineland-Palatinate","sMFH",38648,0.15222100561651714]
["Semi-Urban","Rhineland-Palatinate","lMFH",46430,0.1828715920817349]
["Rural","Rhineland-Palatinate","SFH",674589,0.7567679446448764]
["Rural","Rhineland-Palatinate","sMFH",143517,0.16100035000807711]
["Rural","Rhineland-Palatinate","lMFH",73302,8.2231705347046477E-2]
["Urban","Saarland","SFH",0,0]
["Urban","Saarland","sMFH",0,0]
["Urban","Saarland","lMFH",0,0]
["Semi-Urban","Saarland","SFH",160233,0.66988720452854167]
["Semi-Urban","Saarland","sMFH",52299,0.21864678879905014]
["Semi-Urban","Saarland","lMFH",26662,0.11146600667240818]
["Rural","Saarland","SFH",53108,0.77153732167242928]
["Rural","Saarland","sMFH",12446,0.18081180811808117]
["Rural","Saarland","lMFH",3280,4.7650870209489493E-2]
["Urban","Saxony","SFH",57936,0.47816577668099997]
["Urban","Saxony","sMFH",9056,7.4742289312743987E-2]
["Urban","Saxony","lMFH",54171,0.44709193400625602]
["Semi-Urban","Saxony","SFH",55616,0.52753089815701859]
["Semi-Urban","Saxony","sMFH",17622,0.16714883284168192]
["Semi-Urban","Saxony","lMFH",32189,0.30532026900129949]
["Rural","Saxony","SFH",391942,0.64178087799446548]
["Rural","Saxony","sMFH",105804,0.17324753156162501]
["Rural","Saxony","lMFH",112964,0.18497159044390954]
["Urban","Saxony-Anhalt","SFH",14564,0.49665802755422178]
["Urban","Saxony-Anhalt","sMFH",2038,6.949938616832628E-2]
["Urban","Saxony-Anhalt","lMFH",12722,0.43384258627745192]
["Semi-Urban","Saxony-Anhalt","SFH",32917,0.62091145735088848]
["Semi-Urban","Saxony-Anhalt","sMFH",3919,7.3923869166635223E-2]
["Semi-Urban","Saxony-Anhalt","lMFH",16178,0.30516467348247633]
["Rural","Saxony-Anhalt","SFH",366142,0.73199413032439153]
["Rural","Saxony-Anhalt","sMFH",65594,0.13113607011623396]
["Rural","Saxony-Anhalt","lMFH",68462,0.13686979955937448]
["Urban","Schleswig-Holstein","SFH",34459,0.62972167906288268]
["Urban","Schleswig-Holstein","sMFH",3240,5.9209444271851756E-2]
["Urban","Schleswig-Holstein","lMFH",17022,0.31106887666526561]
["Semi-Urban","Schleswig-Holstein","SFH",166501,0.76868138463385127]
["Semi-Urban","Schleswig-Holstein","sMFH",20004,9.2352012409628537E-2]
["Semi-Urban","Schleswig-Holstein","lMFH",30101,0.13896660295652014]
["Rural","Schleswig-Holstein","SFH",459037,0.81148826265351182]
["Rural","Schleswig-Holstein","sMFH",59131,0.10453212368276371]
["Rural","Schleswig-Holstein","lMFH",47505,8.3979613663724445E-2]
["Urban","Thuringia","SFH",0,0]
["Urban","Thuringia","sMFH",0,0]
["Urban","Thuringia","lMFH",0,0]
["Semi-Urban","Thuringia","SFH",43278,0.556150969582482]
["Semi-Urban","Thuringia","sMFH",8367,0.10752149273295038]
["Semi-Urban","Thuringia","lMFH",26172,0.33632753768456763]
["Rural","Thuringia","SFH",312236,0.68178711566553918]
["Rural","Thuringia","sMFH",85514,0.18672524439533852]
["Rural","Thuringia","lMFH",60217,0.13148763993912224]
[]
[]
["BBSR (2017). Raumabgrenzungen: Referenzdateien und Karten - Kreise und kreisfreie Städte, Kreisregionen. "]
["Destatis (2022). Bautätigkeit und Wohnungen - Bautätigkeit 2021. Fachserie 5 Reihe 1."]
["Eurostat (2020). Applying the degree of urbanisation - A methodological manual to define cities, towns and rural areas for international comparisons. European Commission – Eurostat. Luxembourg. "]
["EWI / UBA (2019). Calculations based on EWI assumptions and on UBA (2019) Wohnen und Sanieren. "]